{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["QA","Cover","Diagram 2","Diagram 1","Project Summary","Annual Financial Statements","Input Constant","Input Time Series","Scenario","Timing Flags","Operating Analysis","Development Expenditures","Capital Expenditures","Construction Financing","Debt Repayment","Financial Statements","IRR","UdfInputs","Parallel Model","Sculpting","Audit Checks"],"not_rendered":{"charts":5,"images":2,"macros":1,"external_links":2,"defined_names":88,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"QA","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Sheet1","QA"]
[null,null,"High","for High Impact enter 1 in Column D"]
[null,null,"Medium","For medium Medium Impact enter 2 in column D"]
[null,null,"Low","For Low Impact enter 3 in column D"]
[]
[]
[null,null,{"$f":"\"Matters arising from review of Financial Model Filename: “\"&MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\", CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)&\" ”\"","v":"Matters arising from review of Financial Model Filename: “Greta Model.xlsm ”"}]
[null,null,"No","Impact level ","Category","Reference"]
[]
[]
[]
[]
[null,null,"No","Impact level ","Category","Reference"]
[]
[]
[]
[]
[null,null,null,null,"Four variables in scenario analysis"]
[]
[null,null,null,null,"varApplied"]
[null,null,null,null,"varScenario"]
[null,null,null,null,"varPrior"]
[null,null,null,null,"varBase"]
[]
[null,null,null,null,"Discuss all the steps for time varying variables"]
[]
[null,null,null,null,"Use CNTL K"]
[]
[]
[]
[null,null,null,null,"Include PPA Price"]
[null,null,null,null,"Change NBET Off-taker"]
[null,null,null,null,"Include Interest Rate in Re-set"]
[null,null,null,null,"Add Debt Tenure"]

{"sheet":"Cover","index":1,"n_rows":37,"n_cols":4,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["DISCLAIMER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["COLOR CODES"]
[]
[null,"SHEET TABS"]
[null,null,"Red","Input Sheets"]
[]
[null,null,"White ","Calculation Sheets"]
[]
[null,null,"Blue  ","Output Sheets"]
[null,"CELL COLOR CODES"]
[null,null,"Blue font ","Assumptions"]
[]
[null,null,"Black font & light gray background","Sum total of a row "]
[]
[null,null,{"$f":"D31","v":"Empty_Cell"},"Empty_Cell"]
[]
[null,null,0,"Check"]
[]
[null,null,"Green font","Links to other sheets"]
[null,"OTHER"]
[null,null,"White font + Dark red shade + Bold + Capitalised","Section separator"]

{"sheet":"Diagram 2","index":2,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Greta Solar Project"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Uses of Funds",null,null,"Sources of Funds"]
[null,null,null,null,null,null,null,null,null,null,"EPC",null,{"$f":"'Project Summary'!F8","v":51439.4},"Sr Debt",null,{"$f":"'Project Summary'!F24","v":47834.006000204601},{"$f":"'Project Summary'!H24","v":0.74999999999980238}]
[null,null,null,null,null,null,null,null,null,null,"Other",null,{"$f":"M43-M39-M41-M42","v":851.1600000000044},"Mezz Debt",null,null,{"$f":"P40/P43","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Development",null,{"$f":"'Project Summary'!F10+'Project Summary'!F11","v":6999.9999999999982},"Equity",null,{"$f":"'Project Summary'!F23","v":15944.668666734868},{"$f":"'Project Summary'!H23","v":0.24999999999993411}]
[null,null,null,null,null,null,null,null,null,null,"Financing",null,{"$f":"'Project Summary'!F12+'Project Summary'!F13+'Project Summary'!F14+'Project Summary'!F15+'Project Summary'!F16+'Project Summary'!F17+'Project Summary'!F18+'Project Summary'!F19","v":4488.114666956274},"Pre-COD Cash"]
[null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"'Project Summary'!F20","v":63778.674666956278},"Total",null,{"$f":"P39+P40+P41","v":63778.674666939471},{"$f":"P43/P43","v":1}]

{"sheet":"Diagram 1","index":3,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Off-taker:  ",null,"NBET","Issue:",null,"Financial Condition of Disco's",null,null,null,"PPA Period",null,{"$f":"'Input Constant'!G112","v":20}]
[null,null,null,{"$f":"D3&F3&CHAR(10)&G3&I3&CHAR(10)&M3&TEXT(O3,\" ##\")&  \" Years\"","v":"Off-taker:  NBET\nIssue:Financial Condition of Disco's\nPPA Period 20 Years"}]
[]
[null,null,null,"Volume Risk from Solar Energy",null,null,"In Plane Capacity Factor",{"$f":"'Input Constant'!$G$85","v":0.317},"Final Capacity Factor",null,null,null,null,null,{"$f":"'Input Constant'!$G$92","v":0.25296600000000002}]
[null,null,null,{"$f":"D6&TEXT(E6,\"\")&\" \"&F6&TEXT(H6,\"00.00%\")&CHAR(10)&I6&TEXT(O6,\" 0.00%\")&CHAR(10)&P6&TEXT(T6,\"\")","v":"Volume Risk from Solar Energy 31.70%\nFinal Capacity Factor 25.30%\n"}]
[]
[null,null,null,"PPA Contract: Fixed Price",{"$f":"'Input Constant'!G116","v":75},null,"Inflation Applied",{"$f":"'Input Constant'!G117","v":false},"Post PPA Real Price: USD",null,null,null,null,null,{"$f":"'Input Constant'!G125","v":25}]
[null,null,null,{"$f":"D9&TEXT(E9,\" 00.00\")&\" \"&CHAR(10)&G9&\" \"&TEXT(H9,\" 00.00%\")&CHAR(10)&I9&TEXT(O9,\" 0.00\")&\"/MWH\"","v":"PPA Contract: Fixed Price 75.00 \nInflation Applied FALSE\nPost PPA Real Price: USD 25.00/MWH"}]
[]
[]
[null,null,null,"SPV Before Financing",null,"Project IRR Pre-tax",null,{"$f":"'Project Summary'!D33","v":0.12919779419898988},"Project IRR After Tax",null,null,null,null,null,{"$f":"'Project Summary'!D34","v":0.11750862002372742},"Operating Life",null,null,null,{"$f":"lifeApplied","v":30}]
[null,null,null,{"$f":"D13&TEXT(E13,\"\")&CHAR(10)&F13&TEXT(H13,\" 0.00%\")&CHAR(10)&I13&TEXT(O13,\" 0.00%\")&CHAR(10)&P13&TEXT(T13,\" ##\")","v":"SPV Before Financing\nProject IRR Pre-tax 12.92%\nProject IRR After Tax 11.75%\nOperating Life 30"}]
[]
[]
[null,null,null,"EPC Company:",null,null,"EPC Contractor; PR Guarantee"]
[null,null,null,{"$f":"D17&CHAR(10)&G17","v":"EPC Company:\nEPC Contractor; PR Guarantee"}]
[]
[null,null,null,"EPC Contract Cost",{"$f":"'Project Summary'!G8","v":780.33070388349518},"Total Cost USD",null,{"$f":"'Project Summary'!G20","v":967.51630259339015},"Project IRR After Tax",null,null,null,null,null,{"$f":"'Project Summary'!D41","v":0.30786293148994448},"PPA Period IRR"]
[null,null,null,{"$f":"D20&\"\"&TEXT(E20,\" 000\")&\"/kW\"&CHAR(10)&F20&TEXT(H20,\" 00\")&\"/kW\"","v":"EPC Contract Cost 780/kW\nTotal Cost USD 968/kW"}]
[]
[]
[null,null,null,null,null,null,"O&M Contractor; Performance Ratio Liquidated Damage"]
[null,null,null,{"$f":"D24&G24","v":"O&M Contractor; Performance Ratio Liquidated Damage"}]
[]
[null,null,null,"O&M Contract:",null,"Cost ",null,{"$f":"OMApplied","v":8.34}]
[null,null,null,{"$f":"D27&\"\"&TEXT(E27,\"\")&CHAR(10)&F27&TEXT(H27,\" ###.00\")&\"/kWy\"","v":"O&M Contract:\nCost  8.34/kWy"}]
[]
[null,null,null,"Aggregate Equity",null,null,null,"EIRR Dev Fee as Cost",null,null,{"$f":"IFERROR('Project Summary'!D38,0)","v":0.10567701458930973},"EIRR with Developmet Fee",null,null,null,{"$f":"'Project Summary'!D37","v":0.13090084195137025},"EIRR After Withholding",null,null,{"$f":"'Project Summary'!D39","v":9.6444839239120506E-2}]
[null,null,null,{"$f":"D30&\" \"&CHAR(10)&H30&TEXT(K30,\" 0.00%\")&CHAR(10)&L30&TEXT(P30,\" 0.00%\")&CHAR(10)&Q30&TEXT(T30,\" 0.00%\")","v":"Aggregate Equity \nEIRR Dev Fee as Cost 10.57%\nEIRR with Developmet Fee 13.09%\nEIRR After Withholding 9.64%"}]
[]
[null,null,null,"Overall Debt",null,null,null,"Debt Percent",null,null,{"$f":"'Project Summary'!H24","v":0.74999999999980238},"Debt IRR",null,null,{"$f":"'Project Summary'!$D$36","v":7.9362085461616536E-2},"DSCR",null,{"$f":"'Project Summary'!G33","v":1.3031674557171102}]
[null,null,null,{"$f":"D33&CHAR(10)&H33&TEXT(K33,\" 0.00%\")&CHAR(10)&L33&TEXT(O33,\" 0.00%\")&CHAR(10)&P33&TEXT(R33,\" 0.00\")","v":"Overall Debt\nDebt Percent 75.00%\nDebt IRR 7.94%\nDSCR 1.30"}]
[]
[null,null,null,"Development Bank",null,null,null,"Percent of Debt",null,null,{"$f":"AFDB_pct_applied/100","v":1},"All-in Rate",null,null,{"$f":"'Project Summary'!E54+'Project Summary'!E55","v":0.08},"Average Life",null,{"$f":"'Project Summary'!E58","v":11.730345288052357}]
[null,null,null,{"$f":"D36&CHAR(10)&H36&TEXT(K36,\" 0.00%\")&CHAR(10)&L36&TEXT(O36,\" 0.00%\")&CHAR(10)&P36&TEXT(R36,\" 0.00\")","v":"Development Bank\nPercent of Debt 100.00%\nAll-in Rate 8.00%\nAverage Life 11.73"}]
[]
[null,null,null,"Concessional Financing",null,null,null,"Percent of Debt",null,null,{"$f":"'Project Summary'!F50","v":0},"All-in Rate",null,null,{"$f":"'Project Summary'!F54+'Project Summary'!F55","v":0.05},"Average Life",{"$f":"'Project Summary'!F58","v":0}]
[null,null,null,{"$f":"D39&CHAR(10)&H39&TEXT(K39,\" 0.00%\")&CHAR(10)&L39&TEXT(O39,\" 0.00%\")&CHAR(10)&P39&TEXT(Q39,\" 0.00\")","v":"Concessional Financing\nPercent of Debt 0.00%\nAll-in Rate 5.00%\nAverage Life 0.00"}]
[]
[null,null,null,"DEG Debt",null,null,{"$f":"'Project Summary'!G52","v":18},"Percent of Debt",null,null,{"$f":"'Project Summary'!G50","v":0},"All-in Rate",null,null,{"$f":"'Project Summary'!G54+'Project Summary'!G55","v":0.03},"Average Life",{"$f":"'Project Summary'!G58","v":0}]
[null,null,null,{"$f":"D42&CHAR(10)&H42&TEXT(K42,\" 0.00%\")&CHAR(10)&L42&TEXT(O42,\" 0.00%\")&CHAR(10)&P42&TEXT(R42,\" 0.00\")","v":"DEG Debt\nPercent of Debt 0.00%\nAll-in Rate 3.00%\nAverage Life 0.00"}]
[]
[null,null,null,"PPA Contract and Estimated Capacity Factor",null,null,null,null,null,null,null,"PPA Rate",null,null,{"$f":"'Project Summary'!E69","v":0.2531392643835616}]
[]
[null,null,null,"Shareholder Loan",null,null,null,"Pct of Equity",null,null,{"$f":"'Input Constant'!G572","v":0.66666666666666674},"IRR",null,null,{"$f":"'Input Constant'!G579","v":0.08},null,{"$f":"'Project Summary'!G63","v":0}]
[null,null,null,{"$f":"D47&CHAR(10)&H47&TEXT(K47,\" 0.00%\")&CHAR(10)&L47&TEXT(O47,\" 0.00%\")&CHAR(10)&P47&TEXT(R47,\"\")","v":"Shareholder Loan\nPct of Equity 66.67%\nIRR 8.00%\n"}]
[]
[null,null,null,"Common Equity",null,null,null,"Pct of Equity",null,null,{"$f":"'Input Constant'!G571","v":0.33333333333333331},"IRR",null,null,{"$f":"'Project Summary'!$D$41","v":0.30786293148994448}]
[null,null,null,{"$f":"D50&CHAR(10)&H50&TEXT(K50,\" 0.00%\")&CHAR(10)&L50&TEXT(O50,\" 0.00%\")&CHAR(10)&P50&TEXT(R50,\"\")","v":"Common Equity\nPct of Equity 33.33%\nIRR 30.79%\n"}]

{"sheet":"Project Summary","index":4,"n_rows":151,"n_cols":15,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"PROJECT SUMMARY"}]
[null,null,null,"Equity IRR",{"$f":"D37","v":0.13090084195137025}]
[null,null,null,"DSCR",{"$f":"G33","v":1.3031674557171102}]
["SOURCES AND USES OF FUNDS DURING CONSTRUCTION "]
[]
[null,null,null,null,null,null,{"$f":"'Input Constant'!G73","v":65.92}]
[null,"Uses of Funds",null,null,null,{"$f":"units","v":"$000's"},"USD/kWp","% of Total"]
[null,null,"Capital Expenditures ",null,null,{"$f":"'Construction Financing'!J53","v":51439.4},{"$f":"F8/$G$6","v":780.33070388349518},{"$f":"F8/$F$20","v":0.80652977297834549}]
[null,null,"Non-Refundable VAT",null,null,{"$f":"'Construction Financing'!J54","v":851.16},{"$f":"F9/$G$6","v":12.912014563106796},{"$f":"F9/$F$20","v":1.3345526611279458E-2}]
[null,null,"Development Cost",null,null,{"$f":"'Construction Financing'!J55","v":3999.9999999999982},60.679611650485406,6.2716888064662121E-2]
[null,null,"Development Fee",null,null,{"$f":"'Construction Financing'!J56","v":3000},45.509708737864074,4.7037666048496608E-2]
[null,null,"Financing Fees",null,null,{"$f":"'Construction Financing'!J57","v":636.25169184016545},9.6518763932063933,9.9759315345228916E-3]
[null,null,"Interest During Construction - Debt Issues excluding WHT",null,null,{"$f":"'Construction Financing'!J58","v":2195.4786359655436},33.305197754331665,3.4423396965052033E-2]
[null,null,"Interest During Construction - Shareholder Debt Included in Uses",null,null,{"$f":"'Construction Financing'!J59","v":0},0,0]
[null,null,"Witholding Taxes on Interest and Fees",null,null,{"$f":"'Construction Financing'!J60","v":229.59975630857087},3.4830060119625434,3.5999455540195865E-3]
[null,null,"PRI Premium",null,null,{"$f":"'Construction Financing'!J61","v":146.73136385060951},2.2259005438502655,2.3006336305484727E-3]
[null,null,"PRG Premium",null,null,{"$f":"'Construction Financing'!J62","v":548.8696589913859},8.3262994385829163,8.6058492412630083E-3]
[null,null,"DSRA/c Initial Funding",null,null,{"$f":"'Construction Financing'!J63","v":0},0,0]
[null,null,"Other Reserve Accounts",null,null,{"$f":"'Construction Financing'!J64","v":731.18355999999983},11.091983616504852,1.1464389371810291E-2]
[null,null,"Total",null,null,{"$f":"SUM(F8:F19)","v":63778.674666956278},967.51630259339015,1]
[]
[null,"Sources of Funds"]
[null,null,"Total Equity",null,null,{"$f":"'Construction Financing'!J68","v":15944.668666734868},{"$f":"F23/$G$6","v":241.87907564828379},{"$f":"F23/$F$20","v":0.24999999999993411}]
[null,null,"Total Senior Debt",null,null,{"$f":"'Construction Financing'!J69","v":47834.006000204601},{"$f":"F24/$G$6","v":725.63722694485136},{"$f":"F24/$F$20","v":0.74999999999980238}]
[null,null,"Total Sources",null,null,{"$f":"SUM(F23:F24)","v":63778.674666939471},{"$f":"F25/$G$6","v":967.51630259313515},{"$f":"F25/$F$20","v":0.99999999999973643}]
[]
[null,null,"NBET Target Cost",null,null,null,1320]
[]
["RETURNS"]
[]
[]
[null,null,"Equity Returns","IRR",null,"Credit Statistics"]
[null,null,"Project IRR Pre-tax",{"$f":"IRR!G14","v":0.12919779419898988},null,"Minimum DSCR",{"$f":"Sculpting!K187","v":1.3031674557171102}]
[null,null,"Project IRR After-tax",{"$f":"IRR!G28","v":0.11750862002372742},null,"LLCR at COD",{"$f":"Sculpting!K204","v":1.2993400284547685}]
[null,null,"Debt IRR Pre-tax",{"$f":"IRR!G40","v":9.3864974379539487E-2},null,"PLCR at COD",{"$f":"Sculpting!K211","v":1.4580980827077694}]
[null,null,"Debt IRR After-tax",{"$f":"IRR!H45","v":7.9362085461616536E-2},null,"Total Avg Life",{"$f":"'Financial Statements'!K91","v":11.812417468001057}]
[null,null,"Equity IRR After-tax Dev Fee as Cash",{"$f":"IRR!G60","v":0.13090084195137025}]
[null,null,"Equity IRR After-tax Dev Fee as Cost",{"$f":"IRR!G63","v":0.10567701458930973}]
[null,null,"Equity IRR After Witholding Tax on Dividends",{"$f":"IRR!G66","v":9.6444839239120506E-2}]
[null,null,"Shareholder Loan IRR",{"$f":"IRR!G73","v":7.0282897353172294E-2}]
[null,null,"Common Equity IRR",{"$f":"IRR!G81","v":0.30786293148994448}]
[]
[]
["Financing Plan"]
[]
[null,null,"Debt to Capital Applied",{"$f":"'Input Constant'!G424","v":0.75}]
[null,null,"Max Gearing Allowed",{"$f":"'Input Constant'!G427","v":0.8}]
[]
[null,null,null,null,"Senior Debt: \nAfDB","Senior Debt: Concessional ","Senior Debt: \nDEG"]
[null,null,"Percent of Debt",null,{"$f":"'Input Constant'!G437","v":1},{"$f":"'Input Constant'!G438","v":0},{"$f":"'Input Constant'!G439","v":0}]
[null,null,"Debt Amount"]
[null,null,"Maturity (Years)",null,{"$f":"'Input Constant'!$G$449","v":18},{"$f":"'Input Constant'!$G$484","v":18},{"$f":"'Input Constant'!$G$518","v":18}]
[null,null,"Repayment Type",null,{"$f":"'Input Constant'!G461","v":4},{"$f":"'Input Constant'!G496","v":4},{"$f":"'Input Constant'!G530","v":4},null,{"$f":"F53","v":4}]
[null,null,"Base Interest Rate",null,{"$f":"'Input Time Series'!H212","v":0.03},{"$f":"'Input Time Series'!H222","v":0.03},{"$f":"'Input Time Series'!H237","v":0.03}]
[null,null,"Credit Spread",null,{"$f":"'Input Time Series'!H216","v":0.05},{"$f":"'Input Time Series'!H231","v":0.02},{"$f":"'Input Time Series'!H246","v":0}]
[null,null,"Up-Front Fee",null,{"$f":"'Input Constant'!G469","v":0.01},{"$f":"'Input Constant'!G504","v":0.01},{"$f":"'Input Constant'!G538","v":0.01}]
[null,null,"Commitment Fee",null,{"$f":"'Input Constant'!G472","v":7.4999999999999997E-3},{"$f":"'Input Constant'!G506","v":7.4999999999999997E-3},{"$f":"'Input Constant'!G540","v":7.4999999999999997E-3}]
[null,null,"Computed Average Debt Life",null,{"$f":"'Debt Repayment'!L55","v":11.730345288052357},{"$f":"'Debt Repayment'!L95","v":0},{"$f":"'Debt Repayment'!L136","v":0}]
[null,null,"PRG Percent",null,{"$f":"'Input Constant'!G469","v":0.01},{"$f":"'Input Constant'!G504","v":0.01},{"$f":"'Input Constant'!G538","v":0.01}]
[]
[]
[]
["Cost Benchmarks"]
[null,null,{"$f":"'Input Constant'!E72 & \" (\" & 'Input Constant'!F72 & \")\"","v":"AC Capacity (MW)"},null,{"$f":"'Input Constant'!G72","v":52.5}]
[null,null,{"$f":"'Input Constant'!E73 & \" (\" & 'Input Constant'!F73 & \")\"","v":"DC Capacity (MW)"},null,{"$f":"'Input Constant'!G73","v":65.92}]
[]
[null,null,"Energy",null,"P50","P90"]
[null,null,{"$f":"\"Annual Gross Generation \" & \"(\" & 'Input Constant'!F102 & \")\"","v":"Annual Gross Generation (MWh)"},null,{"$f":"'Input Constant'!G101","v":146177.59709952},{"$f":"'Input Constant'!G102","v":136822.23088515076}]
[null,null,"Capacity Factor",null,{"$f":"E68/($E$65*8760)","v":0.2531392643835616},{"$f":"F68/($E$65*8760)","v":0.23693835146301373}]
[null,null,"P90:P50 Ratio",null,{"$f":"F68/E68","v":0.93600000000000017}]
[null,null,"PPA Rate"]
[]
[null,null,"Milestones",null,{"$f":"'Input Constant'!E19","v":"Financial Close"},{"$f":"'Input Constant'!E21","v":"Construction Start"},{"$f":"'Input Constant'!E25","v":"Delay Start Date"},{"$f":"'Input Constant'!E29","v":"Pre-Operations"},"Oper Start"]
[null,null,"Start Date",{"$f":"IF(D75=0,\"-\",'Input Constant'!G15)","v":"2020-01-01"},null,{"$f":"'Input Constant'!G21","v":"2021-07-01"},{"$f":"IF(G75=0,\"-\",'Input Constant'!G25)","v":"-"},{"$f":"IF(H75=0,\"-\",'Input Constant'!G29)","v":"-"},{"$f":"'Input Constant'!G33","v":"2022-06-01"}]
[null,null,"Duration",{"$f":"'Input Constant'!G16","v":17},null,{"$f":"'Input Constant'!G22","v":11},{"$f":"'Input Constant'!G26","v":0},{"$f":"'Input Constant'!G30","v":0},{"$f":"'Input Constant'!G34","v":30}]
[null,null,"End Date",{"$f":"IF(D75=0,\"-\",'Input Constant'!G17)","v":"2021-05-31"},{"$f":"'Input Constant'!G19","v":"2021-06-30"},{"$f":"'Input Constant'!G23","v":"2022-05-31"},{"$f":"IF(G75=0,\"-\",'Input Constant'!G27)","v":"-"},{"$f":"IF(H75=0,\"-\",'Input Constant'!G31)","v":"-"},{"$f":"'Input Constant'!G35","v":"2052-06-01"}]
[]
["Summary Financial Statements"]
[]
[null,"Cash Flow Post COD",null,null,null,{"$f":"'Annual Financial Statements'!H3","v":2022},{"$f":"'Annual Financial Statements'!I3","v":2023},{"$f":"'Annual Financial Statements'!J3","v":2024},{"$f":"'Annual Financial Statements'!K3","v":2025},{"$f":"'Annual Financial Statements'!L3","v":2026},{"$f":"'Annual Financial Statements'!M3","v":2027},{"$f":"'Annual Financial Statements'!N3","v":2028},{"$f":"'Annual Financial Statements'!O3","v":2029},{"$f":"'Annual Financial Statements'!P3","v":2030},{"$f":"'Annual Financial Statements'!Q3","v":2031}]
[null,null,"Revenue",null,{"$f":"[0]!units","v":"$000's"},{"$f":"'Annual Financial Statements'!H8","v":3864.17220249915},{"$f":"'Annual Financial Statements'!I8","v":10258.111286747486},{"$f":"'Annual Financial Statements'!J8","v":10226.962172016354},{"$f":"'Annual Financial Statements'!K8","v":10190.007444529097},{"$f":"'Annual Financial Statements'!L8","v":10153.021190360414},{"$f":"'Annual Financial Statements'!M8","v":10115.833913149436},{"$f":"'Annual Financial Statements'!N8","v":10078.257912896726},{"$f":"'Annual Financial Statements'!O8","v":10040.450125287747},{"$f":"'Annual Financial Statements'!P8","v":10002.417455319182},{"$f":"'Annual Financial Statements'!Q8","v":9964.0707429784998}]
[null,null,"Less: Fixed Costs",null,{"$f":"[0]!units","v":"$000's"},{"$f":"'Annual Financial Statements'!H10","v":609.31963333333317},{"$f":"'Annual Financial Statements'!I10","v":1475.7615483333332},{"$f":"'Annual Financial Statements'!J10","v":1508.2293389166666},{"$f":"'Annual Financial Statements'!K10","v":1541.475811783333},{"$f":"'Annual Financial Statements'!L10","v":1575.5201038656037},{"$f":"'Annual Financial Statements'!M10","v":1610.3818272178082},{"$f":"'Annual Financial Statements'!N10","v":1646.0810808613733},{"$f":"'Annual Financial Statements'!O10","v":1682.6384629256586},{"$f":"'Annual Financial Statements'!P10","v":1720.0750830919783},{"$f":"'Annual Financial Statements'!Q10","v":1758.4125753483886}]
[null,null,"Less: Variable Costs",null,{"$f":"[0]!units","v":"$000's"},{"$f":"'Annual Financial Statements'!H11","v":0},{"$f":"'Annual Financial Statements'!I11","v":0},{"$f":"'Annual Financial Statements'!J11","v":0},{"$f":"'Annual Financial Statements'!K11","v":0},{"$f":"'Annual Financial Statements'!L11","v":0},{"$f":"'Annual Financial Statements'!M11","v":0},{"$f":"'Annual Financial Statements'!N11","v":0},{"$f":"'Annual Financial Statements'!O11","v":0},{"$f":"'Annual Financial Statements'!P11","v":0},{"$f":"'Annual Financial Statements'!Q11","v":0}]
[null,null,"Gross Margin",null,{"$f":"[0]!units","v":"$000's"},{"$f":"'Annual Financial Statements'!H12","v":3254.8525691658169},{"$f":"'Annual Financial Statements'!I12","v":8782.3497384141519},{"$f":"'Annual Financial Statements'!J12","v":8718.7328330996879},{"$f":"'Annual Financial Statements'!K12","v":8648.531632745764},{"$f":"'Annual Financial Statements'!L12","v":8577.501086494809},{"$f":"'Annual Financial Statements'!M12","v":8505.452085931629},{"$f":"'Annual Financial Statements'!N12","v":8432.1768320353531},{"$f":"'Annual Financial Statements'!O12","v":8357.8116623620881},{"$f":"'Annual Financial Statements'!P12","v":8282.3423722272055},{"$f":"'Annual Financial Statements'!Q12","v":8205.6581676301121}]
[null,null,"Less: Working Capital Changes",null,{"$f":"units","v":"$000's"},{"$f":"'Annual Financial Statements'!H15","v":758.05775684065202},{"$f":"'Annual Financial Statements'!I15","v":-4.0057643562013254},{"$f":"'Annual Financial Statements'!J15","v":-5.9142630608174613},{"$f":"'Annual Financial Statements'!K15","v":-5.9775701827114744},{"$f":"'Annual Financial Statements'!L15","v":-6.0543526327354584},{"$f":"'Annual Financial Statements'!M15","v":-6.1465780566277317},{"$f":"'Annual Financial Statements'!N15","v":-6.2527854063547466},{"$f":"'Annual Financial Statements'!O15","v":-6.3386102906142696},{"$f":"'Annual Financial Statements'!P15","v":-6.4365878075786895},{"$f":"'Annual Financial Statements'!Q15","v":-6.5412411221584534}]
[null,null,"Less: PRG",null,"$000's",{"$f":"'Annual Financial Statements'!H19","v":486.31239433554151},{"$f":"'Annual Financial Statements'!I19","v":977.28524709574401},{"$f":"'Annual Financial Statements'!J19","v":953.72036032362689},{"$f":"'Annual Financial Statements'!K19","v":922.74720108181373},{"$f":"'Annual Financial Statements'!L19","v":892.05710747496835},{"$f":"'Annual Financial Statements'!M19","v":858.89603987466558},{"$f":"'Annual Financial Statements'!N19","v":825.3949416423801},{"$f":"'Annual Financial Statements'!O19","v":784.29022018114551},{"$f":"'Annual Financial Statements'!P19","v":741.9814626295946},{"$f":"'Annual Financial Statements'!Q19","v":695.91106003786854}]
[null,null,"Less: PRI",null,"$000's",{"$f":"'Annual Financial Statements'!H20","v":127.65700351307964},{"$f":"'Annual Financial Statements'!I20","v":261.03112188503388},{"$f":"'Annual Financial Statements'!J20","v":282.33497641754985},{"$f":"'Annual Financial Statements'!K20","v":303.80836338876384},{"$f":"'Annual Financial Statements'!L20","v":327.88108744433998},{"$f":"'Annual Financial Statements'!M20","v":353.89841149871637},{"$f":"'Annual Financial Statements'!N20","v":118.24032387469261},{"$f":"'Annual Financial Statements'!O20","v":101.57103035258376},{"$f":"'Annual Financial Statements'!P20","v":84.034553008440383},{"$f":"'Annual Financial Statements'!Q20","v":35.217423624365004}]
[null,null,"Operating Cash Flow ",null,"$000's",{"$f":"'Annual Financial Statements'!H21","v":1882.8254144765438},{"$f":"'Annual Financial Statements'!I21","v":7548.0391337895762},{"$f":"'Annual Financial Statements'!J21","v":7488.5917594193288},{"$f":"'Annual Financial Statements'!K21","v":7427.9536384578987},{"$f":"'Annual Financial Statements'!L21","v":7363.617244208237},{"$f":"'Annual Financial Statements'!M21","v":7298.8042126148739},{"$f":"'Annual Financial Statements'!N21","v":7494.7943519246355},{"$f":"'Annual Financial Statements'!O21","v":7478.2890221189737},{"$f":"'Annual Financial Statements'!P21","v":7462.762944396748},{"$f":"'Annual Financial Statements'!Q21","v":7481.0709250900363}]
[null,null,"Less: Income Taxes Paid",null,"$000's",{"$f":"'Annual Financial Statements'!H22","v":0},{"$f":"'Annual Financial Statements'!I22","v":0},{"$f":"'Annual Financial Statements'!J22","v":0},{"$f":"'Annual Financial Statements'!K22","v":0},{"$f":"'Annual Financial Statements'!L22","v":0},{"$f":"'Annual Financial Statements'!M22","v":0},{"$f":"'Annual Financial Statements'!N22","v":0},{"$f":"'Annual Financial Statements'!O22","v":0},{"$f":"'Annual Financial Statements'!P22","v":0},{"$f":"'Annual Financial Statements'!Q22","v":0}]
[null,null,"Cash Flow Available for Debt Service",null,"$000's",{"$f":"'Annual Financial Statements'!H24","v":1882.8254144765438},{"$f":"'Annual Financial Statements'!I24","v":7548.0391337895762},{"$f":"'Annual Financial Statements'!J24","v":7488.5917594193288},{"$f":"'Annual Financial Statements'!K24","v":7427.9536384578987},{"$f":"'Annual Financial Statements'!L24","v":7363.617244208237},{"$f":"'Annual Financial Statements'!M24","v":7298.8042126148739},{"$f":"'Annual Financial Statements'!N24","v":7494.7943519246355},{"$f":"'Annual Financial Statements'!O24","v":7478.2890221189737},{"$f":"'Annual Financial Statements'!P24","v":7462.762944396748},{"$f":"'Annual Financial Statements'!Q24","v":7481.0709250900363}]
[null,null,"Less: Interest Expense Paid",null,"$000's",{"$f":"'Annual Financial Statements'!H25","v":1945.249577342166},{"$f":"'Annual Financial Statements'!I25","v":3909.140988382976},{"$f":"'Annual Financial Statements'!J25","v":3814.8814412945076},{"$f":"'Annual Financial Statements'!K25","v":3690.9888043272549},{"$f":"'Annual Financial Statements'!L25","v":3568.2284298998734},{"$f":"'Annual Financial Statements'!M25","v":3435.5841594986623},{"$f":"'Annual Financial Statements'!N25","v":3301.5797665695204},{"$f":"'Annual Financial Statements'!O25","v":3137.1608807245821},{"$f":"'Annual Financial Statements'!P25","v":2967.9258505183784},{"$f":"'Annual Financial Statements'!Q25","v":2783.6442401514742}]
[null,null,"Less: Witholding Tax ",null,"$000's",{"$f":"'Annual Financial Statements'!H26","v":157.72293870341855},{"$f":"'Annual Financial Statements'!I26","v":316.95737743645759},{"$f":"'Annual Financial Statements'!J26","v":309.31471145631099},{"$f":"'Annual Financial Statements'!K26","v":299.2693625130205},{"$f":"'Annual Financial Statements'!L26","v":289.3158186405301},{"$f":"'Annual Financial Statements'!M26","v":278.56087779718882},{"$f":"'Annual Financial Statements'!N26","v":267.69565674887986},{"$f":"'Annual Financial Statements'!O26","v":254.36439573442544},{"$f":"'Annual Financial Statements'!P26","v":240.64263652851696},{"$f":"'Annual Financial Statements'!Q26","v":225.7008843366059}]
[null,null,"Less: Fees after COD",null,"$000's",{"$f":"'Annual Financial Statements'!H27","v":25},{"$f":"'Annual Financial Statements'!I27","v":50},{"$f":"'Annual Financial Statements'!J27","v":50},{"$f":"'Annual Financial Statements'!K27","v":50},{"$f":"'Annual Financial Statements'!L27","v":50},{"$f":"'Annual Financial Statements'!M27","v":50},{"$f":"'Annual Financial Statements'!N27","v":50},{"$f":"'Annual Financial Statements'!O27","v":50},{"$f":"'Annual Financial Statements'!P27","v":50},{"$f":"'Annual Financial Statements'!Q27","v":50}]
[null,null,"Less: Repayment",null,"$000's",{"$f":"'Annual Financial Statements'!H28","v":-812.71702899556885},{"$f":"'Annual Financial Statements'!I28","v":1267.7320480072958},{"$f":"'Annual Financial Statements'!J28","v":1365.9493782155082},{"$f":"'Annual Financial Statements'!K28","v":1485.1162600345483},{"$f":"'Annual Financial Statements'!L28","v":1603.772136569758},{"$f":"'Annual Financial Statements'!M28","v":1735.5639011807641},{"$f":"'Annual Financial Statements'!N28","v":1869.8269165520139},{"$f":"'Annual Financial Statements'!O28","v":2043.0317471898418},{"$f":"'Annual Financial Statements'!P28","v":2223.6262318604431},{"$f":"'Annual Financial Statements'!Q28","v":2424.4175616835919}]
[null,null,"Debt Service Reserve Account (DSRA/c)",null,"$000's",{"$f":"'Annual Financial Statements'!H29","v":567.56992742652801},{"$f":"'Annual Financial Statements'!I29","v":2004.2087199628468},{"$f":"'Annual Financial Statements'!J29","v":1948.4462284530023},{"$f":"'Annual Financial Statements'!K29","v":1902.5792115830752},{"$f":"'Annual Financial Statements'!L29","v":1852.3008590980751},{"$f":"'Annual Financial Statements'!M29","v":1799.0952741382584},{"$f":"'Annual Financial Statements'!N29","v":2005.6920120542213},{"$f":"'Annual Financial Statements'!O29","v":1993.7319984701237},{"$f":"'Annual Financial Statements'!P29","v":1980.56822548941},{"$f":"'Annual Financial Statements'!Q29","v":1997.3082389183649}]
[null,null,"Less: Repayment from Sweep",null,"$000's",{"$f":"'Annual Financial Statements'!H35","v":0},{"$f":"'Annual Financial Statements'!I35","v":1603.3669759702775},{"$f":"'Annual Financial Statements'!J35","v":1558.756982762402},{"$f":"'Annual Financial Statements'!K35","v":1522.0633692664603},{"$f":"'Annual Financial Statements'!L35","v":1481.8406872784601},{"$f":"'Annual Financial Statements'!M35","v":1439.2762193106068},{"$f":"'Annual Financial Statements'!N35","v":1604.5536096433771},{"$f":"'Annual Financial Statements'!O35","v":1594.9855987760989},{"$f":"'Annual Financial Statements'!P35","v":1584.454580391528},{"$f":"'Annual Financial Statements'!Q35","v":1597.8465911346921}]
[null,null,"Dividends Paid Before Witholding",null,"$000's",{"$f":"'Annual Financial Statements'!H39","v":567.56992742652801},{"$f":"'Annual Financial Statements'!I39","v":400.84174399256926},{"$f":"'Annual Financial Statements'!J39","v":389.68924569060027},{"$f":"'Annual Financial Statements'!K39","v":380.51584231661491},{"$f":"'Annual Financial Statements'!L39","v":370.46017181961497},{"$f":"'Annual Financial Statements'!M39","v":359.8190548276516},{"$f":"'Annual Financial Statements'!N39","v":401.13840241084415},{"$f":"'Annual Financial Statements'!O39","v":398.74639969402472},{"$f":"'Annual Financial Statements'!P39","v":396.113645097882},{"$f":"'Annual Financial Statements'!Q39","v":399.4616477836729}]
[]
[]
["Graph of Actual and Forecast"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Weighted  ","Money",null,"IRR for","Wtd ROIC"]
[null,null,null,null,"ROIC","Accumulated","Holding Period","Holding Period","Holding Period"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Covenants"]
[null,null,"Covenant","Limit","Model","Min Date","Check"]
[null,null,"Min DSCR (In Period)",{"$f":"'Input Constant'!G547","v":1.1499999999999999}]
[null,null,"Min DSCR (12 Month b/w)",{"$f":"'Input Constant'!G548","v":1.0999999999999999}]
[null,null,"Min DSCR (12 Month f/w)",{"$f":"'Input Constant'!G549","v":1.0999999999999999}]
[null,null,"Min LLCR",{"$f":"'Input Constant'!G550","v":1.1499999999999999}]
[null,null,"Min PLCR",{"$f":"'Input Constant'!G551","v":1.1499999999999999}]
[null,null,null,null,{"$f":"'Input Constant'!G424","v":0.75},null,{"$f":"IF(E151>D47,1,0)","v":0}]

{"sheet":"Annual Financial Statements","index":5,"n_rows":118,"n_cols":35,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"ANNUAL FINANCIAL STATEMENTS"}]
[null,null,"Model Test",null,null,"Active Scenario"]
[null,null,"Fiscal Year",null,null,null,{"$f":"'Timing Flags'!L130","v":2021},{"$f":"'Timing Flags'!M130","v":2022},{"$f":"'Timing Flags'!N130","v":2023},{"$f":"'Timing Flags'!O130","v":2024},{"$f":"'Timing Flags'!P130","v":2025},{"$f":"'Timing Flags'!Q130","v":2026},{"$f":"'Timing Flags'!R130","v":2027},{"$f":"'Timing Flags'!S130","v":2028},{"$f":"'Timing Flags'!T130","v":2029},{"$f":"'Timing Flags'!U130","v":2030},{"$f":"'Timing Flags'!V130","v":2031},{"$f":"'Timing Flags'!W130","v":2032},{"$f":"'Timing Flags'!X130","v":2033},{"$f":"'Timing Flags'!Y130","v":2034},{"$f":"'Timing Flags'!Z130","v":2035},{"$f":"'Timing Flags'!AA130","v":2036},{"$f":"'Timing Flags'!AB130","v":2037},{"$f":"'Timing Flags'!AC130","v":2038},{"$f":"'Timing Flags'!AD130","v":2039},{"$f":"'Timing Flags'!AE130","v":2040},{"$f":"'Timing Flags'!AF130","v":2041},{"$f":"'Timing Flags'!AG130","v":2042},{"$f":"'Timing Flags'!AH130","v":2043},{"$f":"'Timing Flags'!AI130","v":2044},{"$f":"'Timing Flags'!AJ130","v":2045},{"$f":"'Timing Flags'!AK130","v":2046},{"$f":"'Timing Flags'!AL130","v":2047},{"$f":"'Timing Flags'!AM130","v":2048},{"$f":"'Timing Flags'!AN130","v":2049}]
[]
[]
["Cash Flow Waterfall"]
[null,null,"Cash Flow Post COD"]
[null,null,null,"Revenue",null,{"$f":"[0]!units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!15:15)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!15:15)","v":3864.17220249915},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!15:15)","v":10258.111286747486},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!15:15)","v":10226.962172016354},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!15:15)","v":10190.007444529097},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!15:15)","v":10153.021190360414},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!15:15)","v":10115.833913149436},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!15:15)","v":10078.257912896726},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!15:15)","v":10040.450125287747},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!15:15)","v":10002.417455319182},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!15:15)","v":9964.0707429784998},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!15:15)","v":9925.309548336314},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!15:15)","v":9886.2704810163777},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!15:15)","v":9846.9609512265797},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!15:15)","v":9807.3322658020224},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!15:15)","v":9767.2605600835705},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!15:15)","v":9726.9821395916042},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!15:15)","v":9686.5687557653073},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!15:15)","v":9646.0832291511615},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!15:15)","v":9605.4327581665038},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!15:15)","v":9564.8760472342874},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!15:15)","v":8116.5867582232868},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!15:15)","v":4855.4727989393377},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!15:15)","v":4943.1947515230013},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!15:15)","v":5035.4040968366735},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!15:15)","v":5129.258540834704},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!15:15)","v":5224.8447873634886},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!15:15)","v":5322.4858551774978},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!15:15)","v":5421.9234083721803}]
[null,null,null,"Operational Expenditure",null,null,{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!16:16)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!16:16)","v":0}]
[null,null,null,null,"Less: Fixed Costs",{"$f":"[0]!units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!17:17)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!17:17)","v":609.31963333333317},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!17:17)","v":1475.7615483333332},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!17:17)","v":1508.2293389166666},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!17:17)","v":1541.475811783333},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!17:17)","v":1575.5201038656037},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!17:17)","v":1610.3818272178082},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!17:17)","v":1646.0810808613733},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!17:17)","v":1682.6384629256586},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!17:17)","v":1720.0750830919783},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!17:17)","v":1758.4125753483886},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!17:17)","v":1797.6731110629992},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!17:17)","v":1837.8794123837847},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!17:17)","v":1879.0547659730323},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!17:17)","v":1921.2230370848074},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!17:17)","v":1964.4086839940012},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!17:17)","v":2008.6367727857455},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!17:17)","v":2053.9329925142029},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!17:17)","v":2100.3236707399592},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!17:17)","v":2147.8357894554883},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!17:17)","v":2196.4970014083756},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!17:17)","v":2246.3356468322513},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!17:17)","v":2297.3807705956096},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!17:17)","v":2349.6621397789777},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!17:17)","v":2403.2102616911147},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!17:17)","v":2458.0564023352317},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!17:17)","v":2514.2326053364709},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!17:17)","v":2571.7717113421695},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!17:17)","v":2630.7073779067323}]
[null,null,null,null,"Less: Variable Costs",{"$f":"[0]!units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!18:18)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!18:18)","v":0}]
[null,null,null,null,"Gross Margin",{"$f":"[0]!units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!19:19)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!19:19)","v":3254.8525691658169},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!19:19)","v":8782.3497384141519},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!19:19)","v":8718.7328330996879},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!19:19)","v":8648.531632745764},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!19:19)","v":8577.501086494809},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!19:19)","v":8505.452085931629},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!19:19)","v":8432.1768320353531},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!19:19)","v":8357.8116623620881},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!19:19)","v":8282.3423722272055},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!19:19)","v":8205.6581676301121},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!19:19)","v":8127.6364372733151},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!19:19)","v":8048.3910686325935},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!19:19)","v":7967.9061852535469},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!19:19)","v":7886.1092287172141},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!19:19)","v":7802.8518760895686},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!19:19)","v":7718.3453668058582},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!19:19)","v":7632.6357632511063},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!19:19)","v":7545.7595584112023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!19:19)","v":7457.5969687110155},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!19:19)","v":7368.3790458259127},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!19:19)","v":5870.251111391035},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!19:19)","v":2558.0920283437276},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!19:19)","v":2593.5326117440236},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!19:19)","v":2632.1938351455583},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!19:19)","v":2671.2021384994714},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!19:19)","v":2710.6121820270173},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!19:19)","v":2750.7141438353283},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!19:19)","v":2791.2160304654485}]
[null,null,null,null,"Add: VAT Refunds",{"$f":"[0]!units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!20:20)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!20:20)","v":0}]
[null,null,null,null,"Less: LC Fee for DSRA",{"$f":"[0]!units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!21:21)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!21:21)","v":0}]
[null,null,null,null,"Less: Working Capital Changes",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!22:22)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!22:22)","v":758.05775684065202},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!22:22)","v":-4.0057643562013254},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!22:22)","v":-5.9142630608174613},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!22:22)","v":-5.9775701827114744},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!22:22)","v":-6.0543526327354584},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!22:22)","v":-6.1465780566277317},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!22:22)","v":-6.2527854063547466},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!22:22)","v":-6.3386102906142696},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!22:22)","v":-6.4365878075786895},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!22:22)","v":-6.5412411221584534},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!22:22)","v":-6.6570755949998102},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!22:22)","v":-6.754710158237117},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!22:22)","v":-6.8624764444706443},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!22:22)","v":-6.9761401576511162},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!22:22)","v":-7.0995135228373556},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!22:22)","v":-7.1961173021910554},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!22:22)","v":-7.2962600418146621},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!22:22)","v":-7.395184177429428},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!22:22)","v":-7.5024624660584323},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!22:22)","v":-7.5836789006168601},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!22:22)","v":-410.21259659071649},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!22:22)","v":3.0416838038691481},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!22:22)","v":3.3655238090910302},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!22:22)","v":3.4477828805195543},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!22:22)","v":3.483580074713359},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!22:22)","v":3.5245532683824763},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!22:22)","v":3.5951768304018117},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!22:22)","v":3.6200173239685682}]
[null,null,null,null,"Less: Future Capital Expenditures","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!23:23)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!23:23)","v":0}]
[null,null,null,null,"Less: Net Change in Operating Reserve","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!24:24)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!24:24)","v":0}]
[null,null,null,null,"Less: Net Change in MRA ","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!25:25)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!25:25)","v":0}]
[null,null,null,null,"Less: PRG","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!26:26)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!26:26)","v":486.31239433554151},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!26:26)","v":977.28524709574401},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!26:26)","v":953.72036032362689},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!26:26)","v":922.74720108181373},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!26:26)","v":892.05710747496835},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!26:26)","v":858.89603987466558},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!26:26)","v":825.3949416423801},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!26:26)","v":784.29022018114551},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!26:26)","v":741.9814626295946},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!26:26)","v":695.91106003786854},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!26:26)","v":647.56258371796093},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!26:26)","v":590.95343720688902},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!26:26)","v":530.89773996529334},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!26:26)","v":465.08437622637689},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!26:26)","v":394.05502056779994},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!26:26)","v":313.62860320265384},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!26:26)","v":226.47651530988358},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!26:26)","v":130.83064513168028},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!26:26)","v":28.09572782175913},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!26:26)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!26:26)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!26:26)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!26:26)","v":1.791015771838526E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!26:26)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!26:26)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!26:26)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!26:26)","v":1.791015771838526E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!26:26)","v":1.7861222861231202E-9}]
[null,null,null,null,"Less: PRI","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!27:27)","v":127.65700351307964},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!27:27)","v":261.03112188503388},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!27:27)","v":282.33497641754985},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!27:27)","v":303.80836338876384},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!27:27)","v":327.88108744433998},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!27:27)","v":353.89841149871637},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!27:27)","v":118.24032387469261},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!27:27)","v":101.57103035258376},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!27:27)","v":84.034553008440383},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!27:27)","v":35.217423624365004},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!27:27)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!27:27)","v":0}]
[null,null,null,null,"Operating Cash Flow ","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!28:28)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!28:28)","v":1882.8254144765438},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!28:28)","v":7548.0391337895762},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!28:28)","v":7488.5917594193288},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!28:28)","v":7427.9536384578987},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!28:28)","v":7363.617244208237},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!28:28)","v":7298.8042126148739},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!28:28)","v":7494.7943519246355},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!28:28)","v":7478.2890221189737},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!28:28)","v":7462.762944396748},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!28:28)","v":7481.0709250900363},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!28:28)","v":7486.7309291503543},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!28:28)","v":7464.192341583941},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!28:28)","v":7443.870921732725},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!28:28)","v":7428.000992648489},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!28:28)","v":7415.8963690446062},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!28:28)","v":7411.9128809053964},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!28:28)","v":7413.455507983037},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!28:28)","v":7422.3240974569517},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!28:28)","v":7437.0037033553162},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!28:28)","v":7375.9627247247436},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!28:28)","v":6280.4637079799668},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!28:28)","v":2555.0503445380727},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!28:28)","v":2590.1670879331418},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!28:28)","v":2628.7460522632527},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!28:28)","v":2667.7185584229724},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!28:28)","v":2707.087628756849},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!28:28)","v":2747.1189670031358},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!28:28)","v":2787.5960131396942}]
[null,null,null,null,"Less: Income Taxes Paid","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!29:29)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!29:29)","v":1210.1507585507529},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!29:29)","v":2132.9981886589949},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!29:29)","v":2389.5493930145012},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!29:29)","v":2478.4294688277023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!29:29)","v":1969.6711346829097},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!29:29)","v":860.07688019927036},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!29:29)","v":872.14878909861204},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!29:29)","v":885.14450926969835},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!29:29)","v":898.25673255108995},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!29:29)","v":911.50384573441011},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!29:29)","v":924.98424580602864},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!29:29)","v":938.59748677571883}]
[null,null,null,null,"Add: Interest Income","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!30:30)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!30:30)","v":0}]
[null,null,null,null,"Cash Flow Available for Debt Service","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!31:31)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!31:31)","v":1882.8254144765438},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!31:31)","v":7548.0391337895762},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!31:31)","v":7488.5917594193288},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!31:31)","v":7427.9536384578987},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!31:31)","v":7363.617244208237},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!31:31)","v":7298.8042126148739},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!31:31)","v":7494.7943519246355},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!31:31)","v":7478.2890221189737},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!31:31)","v":7462.762944396748},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!31:31)","v":7481.0709250900363},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!31:31)","v":7486.7309291503543},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!31:31)","v":7464.192341583941},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!31:31)","v":7443.870921732725},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!31:31)","v":7428.000992648489},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!31:31)","v":7415.8963690446062},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!31:31)","v":7411.9128809053964},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!31:31)","v":6203.3047494322836},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!31:31)","v":5289.3259087979568},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!31:31)","v":5047.454310340815},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!31:31)","v":4897.5332558970413},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!31:31)","v":4310.7925732970562},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!31:31)","v":1694.9734643388022},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!31:31)","v":1718.0182988345298},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!31:31)","v":1743.6015429935546},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!31:31)","v":1769.4618258718824},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!31:31)","v":1795.5837830224386},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!31:31)","v":1822.1347211971074},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!31:31)","v":1848.9985263639751}]
[null,null,null,null,"Less: Interest Expense Paid","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!32:32)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!32:32)","v":1945.249577342166},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!32:32)","v":3909.140988382976},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!32:32)","v":3814.8814412945076},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!32:32)","v":3690.9888043272549},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!32:32)","v":3568.2284298998734},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!32:32)","v":3435.5841594986623},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!32:32)","v":3301.5797665695204},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!32:32)","v":3137.1608807245821},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!32:32)","v":2967.9258505183784},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!32:32)","v":2783.6442401514742},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!32:32)","v":2590.2503348718437},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!32:32)","v":2363.8137488275561},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!32:32)","v":2123.5909598611734},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!32:32)","v":1860.3375049055076},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!32:32)","v":1576.2200822711998},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!32:32)","v":1254.5144128106153},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!32:32)","v":905.90606123953432},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!32:32)","v":523.32258052672114},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!32:32)","v":112.38291128703652},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!32:32)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!32:32)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!32:32)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!32:32)","v":7.1640630873541041E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!32:32)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!32:32)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!32:32)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!32:32)","v":7.1640630873541041E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!32:32)","v":7.1444891444924807E-9}]
[null,null,null,null,"Less: Witholding Tax ","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!33:33)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!33:33)","v":157.72293870341855},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!33:33)","v":316.95737743645759},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!33:33)","v":309.31471145631099},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!33:33)","v":299.2693625130205},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!33:33)","v":289.3158186405301},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!33:33)","v":278.56087779718882},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!33:33)","v":267.69565674887986},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!33:33)","v":254.36439573442544},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!33:33)","v":240.64263652851696},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!33:33)","v":225.7008843366059},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!33:33)","v":210.02029742204127},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!33:33)","v":191.66057422926133},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!33:33)","v":172.18305079955462},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!33:33)","v":150.83817607341939},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!33:33)","v":127.80162829225935},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!33:33)","v":101.71738482248224},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!33:33)","v":73.451842803205409},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!33:33)","v":42.431560583247659},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!33:33)","v":9.1121279421921386},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!33:33)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!33:33)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!33:33)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!33:33)","v":5.8086998005573853E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!33:33)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!33:33)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!33:33)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!33:33)","v":5.8086998005573853E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!33:33)","v":5.7928290360749821E-10}]
[null,null,null,null,"Less: Fees after COD","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!34:34)","v":25},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!34:34)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!34:34)","v":25},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!34:34)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!34:34)","v":0}]
[null,null,null,null,"Less: Repayment","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!35:35)","v":-812.71702899556885},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!35:35)","v":1267.7320480072958},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!35:35)","v":1365.9493782155082},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!35:35)","v":1485.1162600345483},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!35:35)","v":1603.772136569758},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!35:35)","v":1735.5639011807641},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!35:35)","v":1869.8269165520139},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!35:35)","v":2043.0317471898418},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!35:35)","v":2223.6262318604431},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!35:35)","v":2424.4175616835919},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!35:35)","v":2638.1416313421278},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!35:35)","v":2894.9519517698986},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!35:35)","v":3171.2886183011497},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!35:35)","v":3478.8950016571171},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!35:35)","v":3815.3325737236141},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!35:35)","v":4198.7325493242961},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!35:35)","v":4607.1750006543753},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!35:35)","v":5059.6553092581962},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!35:35)","v":2763.5142118001422},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!35:35)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!35:35)","v":0}]
[null,null,null,null,"Debt Service Reserve Account (DSRA/c)","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!36:36)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!36:36)","v":567.56992742652801},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!36:36)","v":2004.2087199628468},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!36:36)","v":1948.4462284530023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!36:36)","v":1902.5792115830752},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!36:36)","v":1852.3008590980751},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!36:36)","v":1799.0952741382584},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!36:36)","v":2005.6920120542213},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!36:36)","v":1993.7319984701237},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!36:36)","v":1980.56822548941},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!36:36)","v":1997.3082389183649},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!36:36)","v":1998.3186655143415},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!36:36)","v":1963.766066757225},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!36:36)","v":1926.8082927708463},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!36:36)","v":1887.9303100124446},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!36:36)","v":1846.5420847575328},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!36:36)","v":1806.9485339480025},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!36:36)","v":566.77184473516854},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!36:36)","v":-361.08354157020858},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!36:36)","v":2162.4450593114439},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!36:36)","v":4897.5332558893169},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!36:36)","v":4310.7925732893327},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!36:36)","v":1694.9734643310783},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!36:36)","v":1718.0182988267848},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!36:36)","v":1743.6015429858307},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!36:36)","v":1769.4618258641585},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!36:36)","v":1795.5837830147148},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!36:36)","v":1822.1347211893624},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!36:36)","v":1848.9985263562512}]
[null,null,null,null,"Add: Release for Shortfall","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!37:37)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!37:37)","v":0}]
[null,null,null,null,"Less: Net Release from DSRA for Changes in DS","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!38:38)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!38:38)","v":0}]
[null,null,null,null,"Cash Available for SHL and Common Equity","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!39:39)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!39:39)","v":567.56992742652801},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!39:39)","v":2004.2087199628468},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!39:39)","v":1948.4462284530023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!39:39)","v":1902.5792115830752},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!39:39)","v":1852.3008590980751},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!39:39)","v":1799.0952741382584},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!39:39)","v":2005.6920120542213},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!39:39)","v":1993.7319984701237},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!39:39)","v":1980.56822548941},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!39:39)","v":1997.3082389183649},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!39:39)","v":1998.3186655143415},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!39:39)","v":1963.766066757225},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!39:39)","v":1926.8082927708463},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!39:39)","v":1887.9303100124446},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!39:39)","v":1846.5420847575328},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!39:39)","v":1806.9485339480025},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!39:39)","v":566.77184473516854},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!39:39)","v":-361.08354157020858},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!39:39)","v":2162.4450593114439},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!39:39)","v":4897.5332558893169},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!39:39)","v":4310.7925732893327},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!39:39)","v":1694.9734643310783},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!39:39)","v":1718.0182988267848},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!39:39)","v":1743.6015429858307},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!39:39)","v":1769.4618258641585},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!39:39)","v":1795.5837830147148},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!39:39)","v":1822.1347211893624},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!39:39)","v":1848.9985263562512}]
[null,null,null,null,"Less: Shareholder Interest Paid","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!40:40)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!40:40)","v":0}]
[null,null,null,null,"Less: Witholding Taxes on Shareholder Loan","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!41:41)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!41:41)","v":0}]
[null,null,null,null,"Less: Repayment from Sweep","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!42:42)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!42:42)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!42:42)","v":1603.3669759702775},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!42:42)","v":1558.756982762402},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!42:42)","v":1522.0633692664603},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!42:42)","v":1481.8406872784601},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!42:42)","v":1439.2762193106068},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!42:42)","v":1604.5536096433771},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!42:42)","v":1594.9855987760989},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!42:42)","v":1584.454580391528},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!42:42)","v":1597.8465911346921},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!42:42)","v":1598.6549324114733},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!42:42)","v":1571.0128534057801},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!42:42)","v":339.35591347571864},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!42:42)","v":0.5581524965048037},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!42:42)","v":9.1821222405263588E-4},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!42:42)","v":1.5181947094167316E-6},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!42:42)","v":-140.13039523131377},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!42:42)","v":-288.86683325616684},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!42:42)","v":462.45531287577325},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!42:42)","v":22.109476451359555},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!42:42)","v":3.636435667599916E-2},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!42:42)","v":5.9809938935843256E-5},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!42:42)","v":9.83928539147192E-8},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!42:42)","v":1.6268516835730714E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!42:42)","v":2.6757492431153032E-13},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!42:42)","v":4.4009137921579433E-16},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!42:42)","v":7.2399082083591131E-19},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!42:42)","v":1.1970642571148677E-21}]
[null,null,null,null,"Cash Flow Available for Common Equity","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!43:43)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!43:43)","v":567.56992742652801},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!43:43)","v":400.84174399256926},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!43:43)","v":389.68924569060027},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!43:43)","v":380.51584231661491},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!43:43)","v":370.46017181961497},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!43:43)","v":359.8190548276516},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!43:43)","v":401.13840241084415},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!43:43)","v":398.74639969402472},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!43:43)","v":396.113645097882},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!43:43)","v":399.4616477836729},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!43:43)","v":399.66373310286826},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!43:43)","v":392.75321335144486},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!43:43)","v":1587.4523792951277},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!43:43)","v":1887.3721575159398},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!43:43)","v":1846.5411665453089},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!43:43)","v":1806.948532429808},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!43:43)","v":706.90223996648228},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!43:43)","v":-72.216708314041711},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!43:43)","v":1699.9897464356707},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!43:43)","v":4875.4237794379578},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!43:43)","v":4310.7562089326566},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!43:43)","v":1694.9734045211394},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!43:43)","v":1718.018298728392},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!43:43)","v":1743.6015429856679},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!43:43)","v":1769.4618258641583},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!43:43)","v":1795.5837830147148},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!43:43)","v":1822.1347211893624},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!43:43)","v":1848.9985263562512}]
[null,null,null,null,"Less: Cash Trapped","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!44:44)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!44:44)","v":0}]
[null,null,null,null,"Add: Cash Released from Trap Account","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!45:45)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!45:45)","v":0}]
[null,null,null,null,"Dividends Paid Before Witholding","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!46:46)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!46:46)","v":567.56992742652801},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!46:46)","v":400.84174399256926},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!46:46)","v":389.68924569060027},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!46:46)","v":380.51584231661491},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!46:46)","v":370.46017181961497},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!46:46)","v":359.8190548276516},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!46:46)","v":401.13840241084415},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!46:46)","v":398.74639969402472},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!46:46)","v":396.113645097882},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!46:46)","v":399.4616477836729},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!46:46)","v":399.66373310286826},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!46:46)","v":392.75321335144486},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!46:46)","v":1587.4523792951277},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!46:46)","v":1887.3721575159398},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!46:46)","v":1846.5411665453089},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!46:46)","v":1806.948532429808},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!46:46)","v":706.90223996648228},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!46:46)","v":-72.216708314041711},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!46:46)","v":1699.9897464356707},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!46:46)","v":4875.4237794379578},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!46:46)","v":4310.7562089326566},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!46:46)","v":1694.9734045211394},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!46:46)","v":1718.018298728392},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!46:46)","v":1743.6015429856679},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!46:46)","v":1769.4618258641583},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!46:46)","v":1795.5837830147148},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!46:46)","v":1822.1347211893624},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!46:46)","v":1848.9985263562512}]
[]
[null,"Cash Flow Statement Pre-COD"]
[null,null,"Uses of Funds"]
[null,null,null,"Capital Expenditures and Development"]
[null,null,null,null,"Development Cost ",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!51:51)","v":3999.9999999999982},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!51:51)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!51:51)","v":0}]
[null,null,null,null,"Development Fees",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!52:52)","v":3000},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!52:52)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!52:52)","v":0}]
[null,null,null,null,"EPC Costs and Other Construction Costs",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!53:53)","v":51439.399999999994},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!53:53)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!53:53)","v":0}]
[null,null,null,null,"VAT (Non-Refundable)",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!54:54)","v":851.1600000000002},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!54:54)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!54:54)","v":0}]
[]
[null,null,null,null,"Negative Pre-Operating Cashflows",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!56:56)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!56:56)","v":0}]
[]
[null,null,null,"Financing Items"]
[null,null,null,null,"Interest During Construction - Debt Issues excluding WHT",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!59:59)","v":2195.4786359655436},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!59:59)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!59:59)","v":0}]
[null,null,null,null,"Interest During Construction - Shareholder Debt","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!60:60)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!60:60)","v":0}]
[null,null,null,null,"Interest During Construction - Witholding Debt","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!61:61)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!61:61)","v":0}]
[null,null,null,null,"Financing Fees","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!62:62)","v":146.73136385060948},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!62:62)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!62:62)","v":0}]
[null,null,null,null,"PRI Premium","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!63:63)","v":548.8696589913859},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!63:63)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!63:63)","v":0}]
[null,null,null,null,"PRG Premium","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!64:64)","v":229.59975630857087},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!64:64)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!64:64)","v":0}]
[null,null,null,null,"DSRA/c Initial Funding","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!65:65)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!65:65)","v":0}]
[null,null,null,"Other"]
[null,null,null,null,"Initial Working Capital",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!67:67)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!67:67)","v":0}]
[null,null,null,null,"MRA/c Initial Funding",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!68:68)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!68:68)","v":0}]
[null,null,null,null,"OCRA/c Initial Funding",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!69:69)","v":731.18355999999983},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!69:69)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!69:69)","v":0}]
[null,null,null,null,"VAT (Refundable)",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!70:70)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!70:70)","v":0}]
[null,null,null,null,"Total Uses",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!71:71)","v":63778.674666956271},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!71:71)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!71:71)","v":0}]
[]
[null,null,"Soruces of Funds"]
[null,null,null,null,"Total Equity",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!74:74)","v":15944.668666739068},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!74:74)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!74:74)","v":0}]
[null,null,null,null,"Total Senior Debt",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!75:75)","v":47834.006000217196},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!75:75)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!75:75)","v":0}]
[null,null,null,null,"Total Sources",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!76:76)","v":63778.674666956271},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!76:76)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!76:76)","v":0}]
[]
[]
["Profit & Loss Statement and Taxes Paid"]
[null,null,null,"Revenue",null,{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!132:132)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!132:132)","v":3864.17220249915},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!132:132)","v":10258.111286747486},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!132:132)","v":10226.962172016354},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!132:132)","v":10190.007444529097},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!132:132)","v":10153.021190360414},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!132:132)","v":10115.833913149436},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!132:132)","v":10078.257912896726},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!132:132)","v":10040.450125287747},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!132:132)","v":10002.417455319182},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!132:132)","v":9964.0707429784998},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!132:132)","v":9925.309548336314},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!132:132)","v":9886.2704810163777},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!132:132)","v":9846.9609512265797},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!132:132)","v":9807.3322658020224},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!132:132)","v":9767.2605600835705},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!132:132)","v":9726.9821395916042},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!132:132)","v":9686.5687557653073},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!132:132)","v":9646.0832291511615},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!132:132)","v":9605.4327581665038},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!132:132)","v":9564.8760472342874},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!132:132)","v":8116.5867582232868},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!132:132)","v":4855.4727989393377},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!132:132)","v":4943.1947515230013},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!132:132)","v":5035.4040968366735},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!132:132)","v":5129.258540834704},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!132:132)","v":5224.8447873634886},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!132:132)","v":5322.4858551774978},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!132:132)","v":5421.9234083721803}]
[null,null,null,"Less: Operational Expenditure",null,"$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!133:133)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!133:133)","v":609.31963333333317},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!133:133)","v":1475.7615483333332},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!133:133)","v":1508.2293389166666},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!133:133)","v":1541.475811783333},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!133:133)","v":1575.5201038656037},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!133:133)","v":1610.3818272178082},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!133:133)","v":1646.0810808613733},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!133:133)","v":1682.6384629256586},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!133:133)","v":1720.0750830919783},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!133:133)","v":1758.4125753483886},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!133:133)","v":1797.6731110629992},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!133:133)","v":1837.8794123837847},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!133:133)","v":1879.0547659730323},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!133:133)","v":1921.2230370848074},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!133:133)","v":1964.4086839940012},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!133:133)","v":2008.6367727857455},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!133:133)","v":2053.9329925142029},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!133:133)","v":2100.3236707399592},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!133:133)","v":2147.8357894554883},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!133:133)","v":2196.4970014083756},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!133:133)","v":2246.3356468322513},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!133:133)","v":2297.3807705956096},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!133:133)","v":2349.6621397789777},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!133:133)","v":2403.2102616911147},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!133:133)","v":2458.0564023352317},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!133:133)","v":2514.2326053364709},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!133:133)","v":2571.7717113421695},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!133:133)","v":2630.7073779067323}]
[null,null,null,null,"EBITDA","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!134:134)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!134:134)","v":3254.8525691658169},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!134:134)","v":8782.3497384141519},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!134:134)","v":8718.7328330996879},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!134:134)","v":8648.531632745764},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!134:134)","v":8577.501086494809},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!134:134)","v":8505.452085931629},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!134:134)","v":8432.1768320353531},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!134:134)","v":8357.8116623620881},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!134:134)","v":8282.3423722272055},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!134:134)","v":8205.6581676301121},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!134:134)","v":8127.6364372733151},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!134:134)","v":8048.3910686325935},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!134:134)","v":7967.9061852535469},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!134:134)","v":7886.1092287172141},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!134:134)","v":7802.8518760895686},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!134:134)","v":7718.3453668058582},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!134:134)","v":7632.6357632511063},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!134:134)","v":7545.7595584112023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!134:134)","v":7457.5969687110155},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!134:134)","v":7368.3790458259127},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!134:134)","v":5870.251111391035},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!134:134)","v":2558.0920283437276},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!134:134)","v":2593.5326117440236},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!134:134)","v":2632.1938351455583},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!134:134)","v":2671.2021384994714},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!134:134)","v":2710.6121820270173},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!134:134)","v":2750.7141438353283},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!134:134)","v":2791.2160304654485}]
[null,null,null,"Add: VAT Refunds",null,"$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!135:135)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!135:135)","v":0}]
[null,null,null,"Less: LC Fee for DSRA",null,"$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!136:136)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!136:136)","v":0}]
[null,null,null,"Less: PRG",null,"$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!137:137)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!137:137)","v":486.31239433554151},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!137:137)","v":977.28524709574401},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!137:137)","v":953.72036032362689},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!137:137)","v":922.74720108181373},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!137:137)","v":892.05710747496835},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!137:137)","v":858.89603987466558},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!137:137)","v":825.3949416423801},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!137:137)","v":784.29022018114551},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!137:137)","v":741.9814626295946},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!137:137)","v":695.91106003786854},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!137:137)","v":647.56258371796093},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!137:137)","v":590.95343720688902},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!137:137)","v":530.89773996529334},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!137:137)","v":465.08437622637689},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!137:137)","v":394.05502056779994},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!137:137)","v":313.62860320265384},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!137:137)","v":226.47651530988358},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!137:137)","v":130.83064513168028},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!137:137)","v":28.09572782175913},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!137:137)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!137:137)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!137:137)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!137:137)","v":1.791015771838526E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!137:137)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!137:137)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!137:137)","v":1.7861222861231202E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!137:137)","v":1.791015771838526E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!137:137)","v":1.7861222861231202E-9}]
[null,null,null,"Less: PRI",null,"$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!138:138)","v":127.65700351307964},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!138:138)","v":261.03112188503388},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!138:138)","v":282.33497641754985},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!138:138)","v":303.80836338876384},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!138:138)","v":327.88108744433998},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!138:138)","v":353.89841149871637},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!138:138)","v":118.24032387469261},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!138:138)","v":101.57103035258376},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!138:138)","v":84.034553008440383},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!138:138)","v":35.217423624365004},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!138:138)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!138:138)","v":0}]
[null,null,null,"Less: Tax Depreciation - Operating Assets",null,"$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!139:139)","v":14815.249999999995},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!139:139)","v":23704.399999999991},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!139:139)","v":7111.319999999997},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!139:139)","v":7111.319999999997},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!139:139)","v":4148.2699999999986},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!139:139)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!139:139)","v":0}]
[null,null,null,"Less: Tax Depreciation - Financing Items",null,"$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!140:140)","v":1239.4925252113003},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!140:140)","v":1983.1880403380803},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!140:140)","v":594.95641210142401},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!140:140)","v":594.95641210142401},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!140:140)","v":347.05790705916399},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!140:140)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!140:140)","v":0}]
[null,null,null,"Less: Items Expensed Pre-COD",null,null,{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!141:141)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!141:141)","v":0}]
[null,null,null,null,"EBIT ",{"$f":"units","v":"$000's"},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!142:142)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!142:142)","v":2640.8831713171958},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!142:142)","v":7544.0333694333749},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!142:142)","v":7482.6774963585112},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!142:142)","v":7421.9760682751876},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!142:142)","v":7357.5628915755005},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!142:142)","v":-8762.08489065305},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!142:142)","v":-18199.046473819792},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!142:142)","v":-234.32600027306205},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!142:142)","v":-249.95005551225165},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!142:142)","v":2979.2017769087165},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!142:142)","v":7480.0738535553546},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!142:142)","v":7457.4376314257042},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!142:142)","v":7437.0084452882538},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!142:142)","v":7421.0248524908375},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!142:142)","v":7408.7968555217685},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!142:142)","v":7404.7167636032045},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!142:142)","v":7406.1592479412229},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!142:142)","v":7414.928913279522},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!142:142)","v":7429.5012408892571},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!142:142)","v":7368.3790458241274},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!142:142)","v":5870.2511113892497},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!142:142)","v":2558.0920283419418},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!142:142)","v":2593.5326117422328},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!142:142)","v":2632.193835143772},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!142:142)","v":2671.2021384976856},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!142:142)","v":2710.612182025231},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!142:142)","v":2750.7141438335375},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!142:142)","v":2791.2160304636627}]
[null,null,null,null,"Add: Interest Income","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!143:143)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!143:143)","v":0}]
[null,null,null,null,"Less: Interest Expense","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!144:144)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!144:144)","v":1945.249577342166},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!144:144)","v":3909.140988382976},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!144:144)","v":3814.8814412945076},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!144:144)","v":3690.9888043272549},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!144:144)","v":3568.2284298998734},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!144:144)","v":3435.5841594986623},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!144:144)","v":3301.5797665695204},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!144:144)","v":3137.1608807245821},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!144:144)","v":2967.9258505183784},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!144:144)","v":2783.6442401514742},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!144:144)","v":2590.2503348718437},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!144:144)","v":2363.8137488275561},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!144:144)","v":2123.5909598611734},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!144:144)","v":1860.3375049055076},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!144:144)","v":1576.2200822711998},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!144:144)","v":1254.5144128106153},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!144:144)","v":905.90606123953432},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!144:144)","v":523.32258052672114},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!144:144)","v":112.38291128703652},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!144:144)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!144:144)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!144:144)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!144:144)","v":7.1640630873541041E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!144:144)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!144:144)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!144:144)","v":7.1444891444924807E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!144:144)","v":7.1640630873541041E-9},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!144:144)","v":7.1444891444924807E-9}]
[null,null,null,null,"Less: Witholding Taxes on Interest","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!146:146)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!146:146)","v":157.72293870341855},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!146:146)","v":316.95737743645759},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!146:146)","v":309.31471145631099},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!146:146)","v":299.2693625130205},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!146:146)","v":289.3158186405301},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!146:146)","v":278.56087779718882},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!146:146)","v":267.69565674887986},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!146:146)","v":254.36439573442544},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!146:146)","v":240.64263652851696},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!146:146)","v":225.7008843366059},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!146:146)","v":210.02029742204127},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!146:146)","v":191.66057422926133},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!146:146)","v":172.18305079955462},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!146:146)","v":150.83817607341939},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!146:146)","v":127.80162829225935},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!146:146)","v":101.71738482248224},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!146:146)","v":73.451842803205409},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!146:146)","v":42.431560583247659},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!146:146)","v":9.1121279421921386},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!146:146)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!146:146)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!146:146)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!146:146)","v":5.8086998005573853E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!146:146)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!146:146)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!146:146)","v":5.7928290360749821E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!146:146)","v":5.8086998005573853E-10},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!146:146)","v":5.7928290360749821E-10}]
[null,null,null,null,"Less: Fees after COD","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!147:147)","v":25},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!147:147)","v":50},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!147:147)","v":25},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!147:147)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!147:147)","v":0}]
[null,null,null,null,"EBT","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!148:148)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!148:148)","v":-194.80914641369441},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!148:148)","v":2365.4543751673782},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!148:148)","v":2460.4596281029972},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!148:148)","v":2594.2573171000904},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!148:148)","v":2722.5348871369515},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!148:148)","v":-13192.148408887269},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!148:148)","v":-22418.907669200118},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!148:148)","v":-4191.7676213801142},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!148:148)","v":-3935.3607165702724},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!148:148)","v":-411.413124379387},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!148:148)","v":4403.1943877327667},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!148:148)","v":4739.0735105630847},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!148:148)","v":5077.5064417853955},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!148:148)","v":5359.8265925227952},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!148:148)","v":5654.7751076176792},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!148:148)","v":5998.4849659086913},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!148:148)","v":6376.8013438983817},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!148:148)","v":6808.7882919384201},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!148:148)","v":7268.684566742636},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!148:148)","v":7367.4846493364394},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!148:148)","v":5870.249640331197},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!148:148)","v":2558.0920259147215},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!148:148)","v":2593.5326117304867},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!148:148)","v":2632.1938351360423},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!148:148)","v":2671.2021384899617},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!148:148)","v":2710.6121820175076},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!148:148)","v":2750.7141438257927},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!148:148)","v":2791.2160304559388}]
[null,null,null,null,"NOL Opening Balance","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!149:149)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!149:149)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!149:149)","v":1550.9874873869499},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!149:149)","v":1590.2794967656023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!149:149)","v":1662.550467593418},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!149:149)","v":1723.730523410258},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!149:149)","v":1790.6606407084764},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!149:149)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!149:149)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!149:149)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!149:149)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!149:149)","v":2525.2645855774235},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!149:149)","v":2692.2885640104851},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!149:149)","v":2865.6538245917382},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!149:149)","v":3007.4352744528883},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!149:149)","v":3145.8510234976043},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!149:149)","v":3313.7826989502714},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!149:149)","v":3495.708316657051},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!149:149)","v":3693.3694010958416},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!149:149)","v":3932.2011311623646},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!149:149)","v":4053.1116352113659},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!149:149)","v":4007.5661211106999},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!149:149)","v":1459.1697424252675},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!149:149)","v":1479.6156893855421},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!149:149)","v":1502.4392614042142},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!149:149)","v":1525.484565992178},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!149:149)","v":1548.7902997439853},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!149:149)","v":1572.477335065523},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!149:149)","v":1596.5015481953533}]
[null,null,null,null,"Add: Additions to NOL from Negative EBT","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!150:150)","v":264.67852450175292},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!150:150)","v":14982.809049595746},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!150:150)","v":22418.907669200118},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!150:150)","v":4191.7676213801142},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!150:150)","v":3935.3607165702724},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!150:150)","v":1494.2853614710259},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!150:150)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!150:150)","v":0}]
[null,null,null,null,"Less: Use of NOL from Poaitive EBT","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!151:151)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!151:151)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!151:151)","v":884.33626586848709},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!151:151)","v":870.18013133739464},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!151:151)","v":931.7068495066726},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!151:151)","v":998.80436372669328},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!151:151)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!151:151)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!151:151)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!151:151)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!151:151)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!151:151)","v":2525.2645855774235},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!151:151)","v":2482.3224002221586},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!151:151)","v":2211.8526171936574},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!151:151)","v":2352.3913180699064},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!151:151)","v":2508.9240841200744},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!151:151)","v":2684.7022669584198},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!151:151)","v":2881.0930272413302},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!151:151)","v":3115.4188908425785},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!151:151)","v":3336.4834355802714},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!151:151)","v":3314.3730141250735},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!151:151)","v":1862.6835192204969},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!151:151)","v":1098.922283489454},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!151:151)","v":1113.9169223449446},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!151:151)","v":1129.7545737318278},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!151:151)","v":1145.717572497784},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!151:151)","v":1161.8218822735223},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!151:151)","v":1178.2368087602697},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!151:151)","v":1194.7144822605856}]
[null,null,null,null,"NOL Closing Balance","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!152:152)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!152:152)","v":264.67852450175292},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!152:152)","v":666.65122151846276},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!152:152)","v":720.09936542820765},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!152:152)","v":730.84361808674544},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!152:152)","v":724.92615968356472},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!152:152)","v":16773.46969030422},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!152:152)","v":22418.907669200118},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!152:152)","v":4191.7676213801142},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!152:152)","v":3935.3607165702724},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!152:152)","v":1494.2853614710259},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!152:152)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!152:152)","v":209.96616378832641},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!152:152)","v":653.80120739808081},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!152:152)","v":655.04395638298183},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!152:152)","v":636.92693937752983},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!152:152)","v":629.08043199185158},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!152:152)","v":614.61528941572078},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!152:152)","v":577.95051025326302},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!152:152)","v":595.71769558209326},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!152:152)","v":738.73862108629237},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!152:152)","v":2144.8826018902027},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!152:152)","v":360.24745893581348},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!152:152)","v":365.69876704059743},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!152:152)","v":372.68468767238642},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!152:152)","v":379.766993494394},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!152:152)","v":386.96841747046301},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!152:152)","v":394.2405263052533},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!152:152)","v":401.78706593476772}]
[null,null,null,null,"EBT Adjusted for NOL","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!153:153)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!153:153)","v":69.869378088058511},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!153:153)","v":1481.1181092988913},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!153:153)","v":1590.2794967656023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!153:153)","v":1662.550467593418},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!153:153)","v":1723.730523410258},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!153:153)","v":1790.6606407084764},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!153:153)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!153:153)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!153:153)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!153:153)","v":1082.8722370916389},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!153:153)","v":1877.9298021553434},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!153:153)","v":2256.7511103409261},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!153:153)","v":2865.6538245917382},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!153:153)","v":3007.4352744528883},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!153:153)","v":3145.8510234976043},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!153:153)","v":3313.7826989502714},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!153:153)","v":3495.708316657051},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!153:153)","v":3693.3694010958416},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!153:153)","v":3932.2011311623646},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!153:153)","v":4053.1116352113659},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!153:153)","v":4007.5661211106999},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!153:153)","v":1459.1697424252675},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!153:153)","v":1479.6156893855421},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!153:153)","v":1502.4392614042142},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!153:153)","v":1525.484565992178},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!153:153)","v":1548.7902997439853},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!153:153)","v":1572.477335065523},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!153:153)","v":1596.5015481953533}]
[null,null,null,null,"Less: Taxes Paid","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!154:154)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!154:154)","v":1210.1507585507529},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!154:154)","v":2132.9981886589949},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!154:154)","v":2389.5493930145012},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!154:154)","v":2478.4294688277023},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!154:154)","v":1969.6711346829097},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!154:154)","v":860.07688019927036},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!154:154)","v":872.14878909861204},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!154:154)","v":885.14450926969835},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!154:154)","v":898.25673255108995},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!154:154)","v":911.50384573441011},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!154:154)","v":924.98424580602864},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!154:154)","v":938.59748677571883}]
[null,null,null,null,"Net Income","$000's",{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!G$3,'Financial Statements'!155:155)","v":0},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!H$3,'Financial Statements'!155:155)","v":-194.80914641369441},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!I$3,'Financial Statements'!155:155)","v":2365.4543751673782},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!J$3,'Financial Statements'!155:155)","v":2460.4596281029972},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!K$3,'Financial Statements'!155:155)","v":2594.2573171000904},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!L$3,'Financial Statements'!155:155)","v":2722.5348871369515},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!M$3,'Financial Statements'!155:155)","v":-13192.148408887269},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!N$3,'Financial Statements'!155:155)","v":-22418.907669200118},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!O$3,'Financial Statements'!155:155)","v":-4191.7676213801142},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!P$3,'Financial Statements'!155:155)","v":-3935.3607165702724},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Q$3,'Financial Statements'!155:155)","v":-411.413124379387},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!R$3,'Financial Statements'!155:155)","v":4403.1943877327667},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!S$3,'Financial Statements'!155:155)","v":4739.0735105630847},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!T$3,'Financial Statements'!155:155)","v":5077.5064417853955},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!U$3,'Financial Statements'!155:155)","v":5359.8265925227952},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!V$3,'Financial Statements'!155:155)","v":5654.7751076176792},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!W$3,'Financial Statements'!155:155)","v":5998.4849659086913},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!X$3,'Financial Statements'!155:155)","v":5166.6505853476283},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Y$3,'Financial Statements'!155:155)","v":4675.7901032794252},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!Z$3,'Financial Statements'!155:155)","v":4879.1351737281348},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AA$3,'Financial Statements'!155:155)","v":4889.055180508738},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AB$3,'Financial Statements'!155:155)","v":3900.5785056482869},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AC$3,'Financial Statements'!155:155)","v":1698.0151457154511},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AD$3,'Financial Statements'!155:155)","v":1721.3838226318746},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AE$3,'Financial Statements'!155:155)","v":1747.0493258663437},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AF$3,'Financial Statements'!155:155)","v":1772.945405938872},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AG$3,'Financial Statements'!155:155)","v":1799.1083362830975},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AH$3,'Financial Statements'!155:155)","v":1825.7298980197638},{"$f":"SUMIF('Financial Statements'!$11:$11,'Annual Financial Statements'!AI$3,'Financial Statements'!155:155)","v":1852.6185436802202}]
[]
["Balance Sheet"]
[]
[null,null,"Assets"]
[null,null,null,"Operating Reserve"]
[null,null,null,"Mainenance Reserve"]
[null,null,null,"Debt Service  Account"]
[null,null,null,"Gross Balance of Non-Financial Assets"]
[null,null,null,"Accumulated Depreciation on Non-Financial Assets"]
[null,null,null,"Gross Balance of Financial Assets"]
[null,null,null,"Accumulated Depreciation of Financial Assets"]
[null,null,null,null,"Total Assets"]
[]
[null,null,"Liabilities and Capital"]
[null,null,null,"Senior Debt"]
[null,null,null,"Common Equity Including Shareholder Loan"]
[null,null,null,null,"Total Debt and Common Equity"]
["Graphs"]
[null,"x-Axis",null,null,null,null,{"$f":"IF(G8,G3,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H8,H3,NA())","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"CFADS",null,null,null,{"$f":"G24","v":0},{"$f":"H24","v":1882.8254144765438},7548.0391337895762,7488.5917594193288,7427.9536384578987,7363.617244208237,7298.8042126148739,7494.7943519246355,7478.2890221189737,7462.762944396748,7481.0709250900363,7486.7309291503543,7464.192341583941,7443.870921732725,7428.000992648489,7415.8963690446062,7411.9128809053964,6203.3047494322836,5289.3259087979568,5047.454310340815,4897.5332558970413,4310.7925732970562,1694.9734643388022,1718.0182988345298,1743.6015429935546,1769.4618258718824,1795.5837830224386,1822.1347211971074,1848.9985263639751]
[null,null,"Debt Service",null,null,null,{"$f":"G28+G25+G26+G27","v":0},{"$f":"H28+H25+H26+H27","v":1315.2554870500157},5543.8304138267304,5540.145530966327,5525.3744268748242,5511.3163851101608,5499.708938476615,5489.1023398704137,5484.5570236488493,5482.194718907338,5483.7626861716717,5488.4122636360125,5500.4262748267156,5517.0626289618776,5540.0706826360438,5569.3542842870729,5604.9643469573939,5636.5329046971146,5650.4094503681654,2885.0092510293712,7.7237720480999789E-9,7.7237720480999789E-9,7.7237720480999789E-9,7.7449330674098426E-9,7.7237720480999789E-9,7.7237720480999789E-9,7.7237720480999789E-9,7.7449330674098426E-9,7.7237720480999789E-9]
[]
[null,null,"DSCR",null,null,null,{"$f":"IF(G116>0.1,G115/G116)","v":false},{"$f":"IF(H116>0.1,H115/H116)","v":1.4315282718945577},1.3615205679748426,1.3516958566453305,1.3443348929131635,1.336090460003786,1.3271255432358566,1.3653952664510847,1.3635174162422519,1.3612728710015902,1.364222223539131,1.3640977699059504,1.357020705057826,1.3492453180893846,1.340777296565852,1.3315540708134188,1.3223835910622499,1.1005532752701326,0.93609603963360899,1.7495452773816527,false,false,false,false,false,false,false,false,false]

{"sheet":"Input Constant","index":6,"n_rows":646,"n_cols":37,"rows_kept":646,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"UPPER(RIGHT(CELL(\"filename\",B1),LEN(CELL(\"filename\",B1))-SEARCH(\"]\",CELL(\"filename\",B1))))","v":"INPUT CONSTANT"}]
[]
[]
[]
[]
[null,"Timing Assumptions"]
[]
[null,null,null,"Months in Model Period"]
[null,null,null,null,"Pre-COD","Months",1]
[null,null,null,null,"Post-COD","Months",6]
[]
[null,null,null,"Project Phases"]
[null,null,null,null,"Model Start","Date","2020-01-01"]
[]
[null,null,null,null,"Development Start","Date",{"$f":"G13","v":"2020-01-01"}]
[null,null,null,null,"Time lag between start of dev. works and financial close ","Mth(s) / Yr(s)",17]
[null,null,null,null,"Development End Date","Date",{"$f":"EDATE(G15,G16)+MOD(G16,1)*365/12-1","v":"2021-05-31"}]
[]
[null,null,null,null,"Financial Close","Date",{"$f":"EOMONTH(G17,1)","v":"2021-06-30"}]
[]
[null,null,null,null,"Construction Start","Date",{"$f":"G19+1","v":"2021-07-01"}]
[null,null,null,null,"Duration of Construction","Mth(s) / Yr(s)",11]
[null,null,null,null,"End of Construction","Date",{"$f":"EDATE(G21,G22)+MOD(G22,1)*365/12-1","v":"2022-05-31"}]
[]
[null,null,null,null,"Delay Start Date","Date",{"$f":"G23","v":"2022-05-31"}]
[null,null,null,null,"Delay Duration","Mth(s) / Yr(s)",0]
[null,null,null,null,"End Delay Date","Date",{"$f":"EOMONTH(G25,G26)","v":"2022-05-31"}]
[]
[null,null,null,null,"Pre-Operations","Date",{"$f":"G27+1","v":"2022-06-01"}]
[null,null,null,null,"Pre-Operations Duration","Mth(s) / Yr(s)",0]
[null,null,null,null,"Pre-Operatons Finish Date","Date",{"$f":"EDATE(G29,G30)+MOD(G30,1)*30.5-1","v":"2022-05-31"}]
[]
[null,null,null,null,"Operations Start Date","Date",{"$f":"G31+1","v":"2022-06-01"}]
[null,null,null,null,"Operations Duration","Mth(s) / Yr(s)",30]
[null,null,null,null,"Operations End","Date",{"$f":"DATE(YEAR(G33)+G34,MONTH(G33),DAY(G33))","v":"2052-06-01"}]
[]
[null,null,null,null,"Fiscal Month End","Month",12]
[]
[null,null,null,null,"Last Period for Actual Historic Expenditures","Date","2018-01-01",null,"2019-08-30","2018-11-30"]
[]
[null,"Macro Economic Variables",null,null,null,"Input Time Series'!B4"]
[null,null,null,"Model Currencies"]
[null,null,null,null,"Model Currency #1","CCY","USD"]
[null,null,null,null,"Model Currency #2","CCY","NGN"]
[null,null,null,null,"Model Currency #3","CCY","Spare"]
[]
[null,null,null,null,"Model Presentation Currency","CCY","USD"]
[]
[null,null,null,"FX"]
[null,null,null,null,{"$f":"$G$47&\" to \"&$G$43","v":"USD to USD"},{"$f":"$G$47&\"/\"&$G$43","v":"USD/USD"},1]
[null,null,null,null,{"$f":"$G$47&\" to \"&$G$44","v":"USD to NGN"},{"$f":"$G$47&\"/\"&$G$44","v":"USD/NGN"},350]
[null,null,null,null,{"$f":"$G$47&\" to \"&$G$45","v":"USD to Spare"},{"$f":"$G$47&\"/\"&$G$45","v":"USD/Spare"},1]
[]
[null,null,null,null,"Inflation"]
[null,null,null,null,"Use the switch to show outputs on a real or nominal basis"]
[null,null,null,null,"Model Inflation","Selection",{"$f":"1=1","v":true}]
[]
[null,null,null,null,"Inflation Type",null,"Rate","First Escalation"]
[null,null,null,null,"Zero-Inflation","% p.a.",0]
[null,null,null,null,"General Inflation USD","% p.a.",2.5000000000000001E-2,{"$f":"G33","v":"2022-06-01"}]
[null,null,null,null,{"$f":"\"OpEx - \"&G61 *100 &\"% p.a\"","v":"OpEx - 1% p.a"},"% p.a.",0.01,{"$f":"G33","v":"2022-06-01"}]
[null,null,null,null,"Spare","% p.a."]
[]
[null,"Physical Operating Variables",null,null,null,"Input Time Series'!b21"]
[null,null,null,"Model Type",null,"Selection","Solar"]
[null,null,null,null,"P Value","P # #","P50 ",1]
[null,null,null,null,"P50",false]
[null,null,null,null,"P90",{"$f":"NOT(F67)","v":true}]
[null,null,null,null,"Code",{"$f":"F67*1","v":0}]
[]
[null,null,null,"Capacity"]
[null,null,null,null,"AC Capacity","MW",52.5]
[null,null,null,null,"DC Capacity","MW",{"$f":"Scenario!G18","v":65.92}]
[null,null,null,null,"Overbuild Ratio","%",{"$f":"G73/G72","v":1.2556190476190476}]
[]
[null,null,"P-Values",null,null,null,"% P50"]
[null,null,null,null,"P50",null,1]
[null,null,null,null,"P75",null,0.95799999999999996]
[null,null,null,null,"P90",null,0.93600000000000005]
[null,null,null,null,"P95",null,0.91800000000000004]
[null,null,null,null,"1-Yr P99",null,0.88400000000000001]
[]
[null,null,"Annual Gross Generation"]
[null,null,null,"In-Plane Irradiation Capacity Factor",null,null,null,null,"https://re.jrc.ec.europa.eu/pvg_tools/en/tools.html"]
[null,null,null,null,"Capacity Factor - P50","% Annual",{"$f":"capfacApplied/1000","v":0.317},317]
[null,null,null,null,"Capacity Factor - P90","% Annual",{"$f":"G85*G79","v":0.29671200000000003}]
[null,null,null,null,"Capacity Factor - P99","% Annual",{"$f":"G85*G81","v":0.28022800000000003}]
[]
[null,null,null,"Performance Ratio",null,"%",0.79800000000000004,null,"Resouce Analysis"]
[]
[null,null,null,"In-Plane Irradiation Capacity Factor"]
[null,null,null,null,"Capacity Factor - P50","% Annual",{"$f":"G85*$G$89","v":0.25296600000000002}]
[null,null,null,null,"Capacity Factor - P90","% Annual",{"$f":"G86*$G$89","v":0.23677617600000003}]
[null,null,null,null,"Capacity Factor - P99","% Annual",{"$f":"G87*$G$89","v":0.22362194400000004}]
[]
[]
[null,null,null,null,"Annal Yield - P90","kWh/kWp",{"$f":"G92*8766","v":2217.4999560000001}]
[null,null,null,null,"Annal Yield - P50","kWh/kWp",{"$f":"G93*8766","v":2075.5799588160003}]
[null,null,null,null,"Annal Yield - P99 1-year","kWh/kWp",{"$f":"G94*8766","v":1960.2699611040005}]
[]
[null,null,null,null,"P50","MWh",{"$f":"G97*G73","v":146177.59709952},null,"Yield x DC Capacity"]
[null,null,null,null,"P90","MWh",{"$f":"G98*G73","v":136822.23088515076}]
[null,null,null,null,"P90","MWh",{"$f":"G99*G73","v":129220.99583597571}]
[]
[null,null,null,"Seasonality"]
[null,null,null,null,"Apply Seasonaility","Yes / No",true,null,"Input Time Series'!b21"]
[null,null,null,null,"Simple Seasonal Factor","Constant",{"$f":"1/12","v":8.3333333333333329E-2}]
[]
[null,"Revenues and Expenses",null,null,null,"Input Time Series'!A42"]
[null,null,"Revenues"]
[null,null,null,"PPA Tariff"]
[null,null,null,null,"PPA Period","Years",20]
[null,null,null,null,"PPA End Date","Date",{"$f":"EOMONTH(G33,G112*12)","v":"2042-06-30"}]
[]
[null,null,null,null,"Tariff Invoice Currency","CCY","USD",{"$f":"IF(OR(G115=\"\",G115=\"Spare\"),1,IF(OR(G115=$G$43,G115=$G$44,G115=$G$45),0,1))","v":0}]
[null,null,null,null,"Tariff",{"$f":"G115&\" / MWh\"","v":"USD / MWh"},75]
[null,null,null,null,"Apply Inflation","flag",false]
[null,null,null,null,null,null,"Escalation","Code"]
[null,null,null,null,"Inflation Rate Code if Applied","Code","General Inflation USD",{"$f":"MATCH(G119,$E$59:$E$62,0)","v":2}]
[]
[null,null,null,"Post PPA Tariff"]
[null,null,null,null,"Post PPA Tariff Begin","Date",{"$f":"EOMONTH(G113,1)","v":"2042-07-31"}]
[null,null,null,null,"Post PPA Tariff End","Date",{"$f":"G35","v":"2052-06-01"}]
[]
[null,null,null,null,"Post-PPA Price Real","USD/MWH",25]
[null,null,null,null,"Inflation Applied to Post-PPA Price","Flag",true]
[null,null,null,null,"Inflation Rate Applied to Post-PPA Price","USD/MWH","General Inflation USD",{"$f":"MATCH(G127,$E$59:$E$62,0)","v":2}]
[]
[null,null,"Operating Expenses"]
[null,null,null,"Inflation"]
[null,null,null,null,"Inflation Type","Selection","Zero-Inflation",{"$f":"MATCH(G131,E59:E62,0)","v":1}]
[null,null,null,null,"Percentage of Tariff Inflated","%",1]
[]
[null,null,"Operational Expenditure"]
[null,null,null,"Fixed Costs"]
[null,null,null,null,"Description",null,"Escalation","Code"]
[null,null,null,null,"O&M",{"$f":"units","v":"$000's"},"General Inflation USD",{"$f":"MATCH(G137,$E$59:$E$62,0)","v":2}]
[null,null,null,null,"SPV Costs","$000's","General Inflation USD",2]
[null,null,null,null,"Insurance","$000's","General Inflation USD",2]
[null,null,null,null,"Land Lease","$000's",{"$f":"'Input Constant'!E61","v":"OpEx - 1% p.a"},3]
[null,null,null,null,"Security","$000's",{"$f":"E61","v":"OpEx - 1% p.a"},3]
[null,null,null,null,"Community Payment","$000's","Zero-Inflation",1]
[null,null,null,null,"Transmission line payment","$000's",{"$f":"G140","v":"OpEx - 1% p.a"},3]
[null,0,null,null,"Spare","$000's","Zero-Inflation",1]
[null,0,null,null,"Spare","$000's","Zero-Inflation",1]
[null,0,null,null,"Spare","$000's","Zero-Inflation",1]
[]
[]
[null,null,null,"Variable Costs"]
[null,null,null,null,"Per MWh"]
[null,null,null,null,"Description",null,"Escalation","Code"]
[null,0,null,null,"Spare",{"$f":"IF(OR(H152=\"\",H152=\"Spare\"),\"-\",H152)","v":1},"Zero-Inflation",{"$f":"MATCH(G152,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(OR(H153=\"\",H153=\"Spare\"),\"-\",H153)","v":1},"Zero-Inflation",{"$f":"MATCH(G153,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(OR(H154=\"\",H154=\"Spare\"),\"-\",H154)","v":1},"Zero-Inflation",{"$f":"MATCH(G154,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(OR(H155=\"\",H155=\"Spare\"),\"-\",H155)","v":1},"Zero-Inflation",{"$f":"MATCH(G155,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(OR(H156=\"\",H156=\"Spare\"),\"-\",H156)","v":1},"Zero-Inflation",{"$f":"MATCH(G156,$E$59:$E$62,0)","v":1}]
[]
[null,null,null,"As a Percentage of Revenue"]
[null,null,null,null,"Description",null,"Escalation","Amount"]
[null,0,null,null,"Spare",{"$f":"IF(E160=\"Spare\",\"-\",\"%\")","v":"-"},"Zero-Inflation",{"$f":"MATCH(G160,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(E161=\"Spare\",\"-\",\"%\")","v":"-"},"Zero-Inflation",{"$f":"MATCH(G161,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(E162=\"Spare\",\"-\",\"%\")","v":"-"},"Zero-Inflation",{"$f":"MATCH(G162,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(E163=\"Spare\",\"-\",\"%\")","v":"-"},"Zero-Inflation",{"$f":"MATCH(G163,$E$59:$E$62,0)","v":1}]
[null,0,null,null,"Spare",{"$f":"IF(E164=\"Spare\",\"-\",\"%\")","v":"-"},"Zero-Inflation",{"$f":"MATCH(G164,$E$59:$E$62,0)","v":1}]
[]
[]
[null,"Working Capital and Future Capital Expenditures"]
[null,null,null,"Initial Working Capital"]
[null,null,null,null,"Quantum",{"$f":"$G$637","v":"USD '000"},0]
[]
[null,null,null,"Working Capital"]
[null,null,null,null,"Period in Working Capital"]
[null,null,null,null,"Debtors","Mth(s)",1]
[null,null,null,null,"Creditors","Mth(s)",1]
[]
[null,null,null,null,"Operational CapEx"]
[null,null,null,null,"Operational CapEx"]
[]
[null,null,null,null,"Timing of Inverter Replacement","Years"]
[null,null,null,null,"Cost of Inverter Replacement in Current Currency",{"$f":"units","v":"$000's"}]
[null,null,null,null,null,null,"Escalation","Code"]
[null,null,null,null,"Escalation in Cost of Inverter Replacement",null,{"$f":"E60","v":"General Inflation USD"},{"$f":"MATCH(G182,E59:E62,0)","v":2}]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[]
[]
[null,"Development Budget",null,null,null,"Input Time Series'!A72"]
[]
[null,null,"Total Development Expenditures",null,null,null,"Time Series"]
[null,null,null,"Permits and licensing",null,{"$f":"units","v":"$000's"}]
[null,null,null,"Land acquisition",null,"$000's"]
[null,null,null,"Preliminary studies ",null,"$000's"]
[null,null,null,"Lenders Advisory fees",null,"$000's"]
[null,null,null,"SPV budget and contingencies",null,"$000's",4000]
[null,null,null,null,"Total","$000's",{"$f":"SUM(G192:G196)","v":4000}]
[]
[null,null,"Development Schedule Options"]
[null,null,null,"Development schedule selected option",null,"Code",3,"1=Straight Line;2=S-Curve;3=Sculpted"]
[null,null,null,"1=Straight Line",null,null,{"$f":"G200=1","v":false}]
[null,null,null,"2=S-Curve Input",null,null,{"$f":"G200=2","v":false}]
[null,null,null,"3=Sculpted",null,null,{"$f":"G200=3","v":true}]
[]
[null,null,null,"Parameters for Sculpting Option"]
[null,null,null,null,"Mean",null,{"$f":"G16/2","v":8.5}]
[null,null,null,null,"Standard Deviation Percent",null,0.3]
[null,null,null,null,"Standard Deviation Amount",null,{"$f":"G206*G207","v":2.5499999999999998}]
[]
[null,null,"Project Developers"]
[null,null,null,"Developer 1",null,"developer 1"]
[null,null,null,"Developer 2",null,"developer 2"]
[null,null,null,"Developer 3",null,"developer 3"]
[null,null,null,"Spare",null,"developer 4"]
[null,null,null,"Spare",null,"developer 5"]
[null,null,null,"Spare",null,"developer 6"]
[]
[null,null,"Shareholding Pre and Post COD"]
[null,null,null,"Stakeholder Name",null,null,"Pre-FC","Post-FC"]
[null,null,null,"Developer 1",null,"%",0.6,0.6]
[null,null,null,"Developer 2",null,"%",0.4,0.4]
[null,null,null,"Developer 3",null,"%",0,0]
[null,null,null,{"$f":"developer_4","v":"Spare"},null,"%",0,0]
[null,null,null,{"$f":"developer_5","v":"Spare"},null,"%"]
[null,null,null,{"$f":"developer_6","v":"Spare"},null,"%"]
[null,null,null,null,"Total","%",{"$f":"SUM(G220:G223)","v":1},{"$f":"SUM(H220:H223)","v":1}]
[]
[null,null,"Development Expenditures by JV Partner",null,null,null,null,null,"Include"]
[null,null,null,{"$f":"developer_1&\" Development Expenditures\"","v":"Developer 1 Development Expenditures"},null,{"$f":"units","v":"$000's"},1500,{"$f":"G229/$G$234","v":0.375},1]
[null,null,null,{"$f":"developer_2&\" Development Expenditures\"","v":"Developer 2 Development Expenditures"},null,"$000's",2500,0.625,1]
[null,null,null,{"$f":"developer_3&\" Development Expenditures\"","v":"Developer 3 Development Expenditures"},null,"$000's",0,0,0]
[null,null,null,{"$f":"developer_5&\" Development Expenditures\"","v":"Spare Development Expenditures"},null,"$000's",null,0,1]
[null,null,null,{"$f":"developer_6&\" Development Expenditures\"","v":"Spare Development Expenditures"},null,"$000's",null,0,1]
[null,null,null,null,"Total Development Expenditures","$000's",{"$f":"SUM(G229:G233)","v":4000},1]
[]
[null,null,"Capital Injection Spending Pattern"]
[null,null,null,"Option 1 - Defined Spend Patterns",null,"Switch",true,null,"Spend Pattern by JV Partner"]
[null,null,null,"Option 2 - Up Front and Pro-Rata for Different JV Partners",null,"Switch",{"$f":"NOT(G237)","v":false}]
[]
[null,null,null,"Developer 1 Up-Front Percent",null,"%",0.5,{"$f":"IF(AND(G240>0,G241<>0),\"One of the Investors must be zero\",\"\")","v":""}]
[null,null,null,"Developer 2 Up-Frint Percent",null,"%",0]
[]
[null,"Actual Development Expenditures"]
[]
[null,null,"Actual Development Expenditures After Historic Date"]
[null,null,null,"Input Actual Expenditures by JV Partner",null,"switch",true]
[null,null,null,"Input Aggregate Development Expenditures",null,"switch",true]
[null,null,null,"Input Detailed Expenditures",null,"switch",true]
[]
[null,null,null,"Revised Total Cost Estimate",null,{"$f":"units","v":"$000's"},{"$f":"G234","v":4000},4000]
[null,null,null,"Deviation from Expected Cost Estimate",null,{"$f":"units","v":"$000's"},{"$f":"G234-G250","v":0}]
[]
[null,null,null,"Allocate Deviation Using S-Curve",null,"Switch",true]
[null,null,null,"Allocate Deviation Using Straight Line",null,"Switch",{"$f":"NOT(G253)","v":false}]
[null,null,null,"Code for Development Pattern",null,"Code",{"$f":"G253*1+G254*2","v":1}]
[]
[null,"Development Fee"]
[]
[null,null,"Developer Fee and Cost Included in Funding Needs after Financial Close"]
[null,null,null,"Development Fee Option"]
[null,null,null,null,"Fixed Fee","Switch",true]
[null,null,null,null,"Development Uses =x Development Cost + Success Fee","Switch",{"$f":"NOT(G261)","v":false}]
[null,null,null,null,"Development Fee Method Code","Code",{"$f":"G261*1+G262*2","v":1}]
[]
[null,null,null,null,"Fixed Development Fee"]
[null,null,null,null,"Internal Cost Refund (Development Fee)",{"$f":"units","v":"$000's"},3000]
[null,null,null,null,null,null,"% of Uses","Multiple"]
[null,null,null,null,{"$f":"developer_1","v":"Developer 1"},"%/x",0.02,2]
[null,null,null,null,{"$f":"developer_2","v":"Developer 2"},"%/x",0,1]
[null,null,null,null,{"$f":"developer_3","v":"Developer 3"},"%/x",0,1]
[null,null,null,null,{"$f":"developer_4","v":"Spare"},"%/x",0,1]
[null,null,null,null,{"$f":"developer_5","v":"Spare"},"%/x",0,1]
[null,null,null,null,{"$f":"developer_6","v":"Spare"},"%/x",0,1]
[]
[null,null,null,{"$f":"E266","v":"Internal Cost Refund (Development Fee)"},null,null,"Cost (Exc. VAT)","Contingency"]
[null,null,null,null,"Description",null,null,"Percentage","Total"]
[null,null,null,null,{"$f":"IF(E283=\"Spare\",E283,D275&\" - \" & E283)","v":"Internal Cost Refund (Development Fee) - Developer 1"},{"$f":"units","v":"$000's"},{"$f":"H283","v":0}]
[null,null,null,null,{"$f":"IF(E286=\"Spare\",E286,D275&\"-\" & E286)","v":"Spare"},null,{"$f":"H285","v":0}]
[null,null,null,null,{"$f":"IF(E287=\"Spare\",E287,D275&\" \"&E287)","v":"Spare"},{"$f":"IF(OR(G279=\"\",G279=\"Spare\"),\"-\",G279)","v":"-"},null,null,null,{"$f":"H287","v":0}]
[]
[null,null,"Allocation of Developer Cost/Fee in Uses of Funds to JV Partners"]
[null,null,null,null,"Shareholder Name",null,"% Allocation"]
[null,null,null,null,{"$f":"developer_1","v":"Developer 1"},{"$f":"units","v":"$000's"},0.5]
[null,null,null,null,{"$f":"developer_2","v":"Developer 2"},"$000's",0.5]
[null,null,null,null,{"$f":"developer_3","v":"Developer 3"},"$000's",0]
[" ",null,null,null,{"$f":"developer_4","v":"Spare"},"$000's",0]
[null,null,null,null,{"$f":"developer_5","v":"Spare"},"$000's",0]
[null,null,null,null,{"$f":"developer_6","v":"Spare"},"$000's",0]
[null,null,null,null,"Total","$000's",{"$f":"SUM(G283:G287)","v":1}]
[]
[null,"Capital Expenditures",null,null,null,"Input Time Series'!A115"]
[]
[null,null,null,null,"Capex schedule selected option","Code",3,"1=Straight Line;2=S-Curve;3=Sculpted"]
[null,null,null,null,"1=Straight Line",null,{"$f":"G293=1","v":false}]
[null,null,null,null,"2=Curve Fit",null,{"$f":"G293=2","v":false}]
[null,null,null,null,"3=Sculpted",null,{"$f":"G293=3","v":true}]
[]
[null,null,null,"EPC Payment Schedule - S-Curve"]
[null,null,null,null,"Mean","Monhs",6]
[null,null,null,null,"Standard Deviation","%",0.3]
[null,null,null,null,"Standard Deviation","Months",{"$f":"G299*G300","v":1.7999999999999998}]
[]
[]
[null,null,null,"EPC Costs",null,null,"Cost (Exc. VAT)","Sensitivity","Cost (Exc. VAT)","Contingency","Total"]
[null,null,null,null,"Description",null,null,"Percentage",null,"Percentage","Incl Contingent","VAT Applied?","Refundable?",null,"Capexp Input"]
[null,null,null,null,"PV Plant (Inc. Taxes and Duties)",{"$f":"units","v":"$000's"},{"$f":"O306*100","v":15000},1,{"$f":"G306 * (1 + H306)","v":30000},0.05,{"$f":"I306*(1+J306)","v":31500},0,null,null,150]
[null,null,null,null,"Civil Works & Infrastructure","$000's",{"$f":"$G$73*800*8%","v":4218.88},1,8437.76,0.05,8859.648000000001,0.05,0]
[null,null,null,null,"Logistics","$000's",{"$f":"$G$73*900*0.1%","v":59.328000000000003},1,118.65600000000001,0.05,124.58880000000001,0.05,0]
[null,null,null,null,"Project Management","$000's",{"$f":"$G$73*900*2%","v":1186.56},1,2373.12,0.05,2491.7759999999998,0.05,0]
[null,null,null,null,"Engineering","$000's",{"$f":"$G$73*900*0.5%","v":296.64},1,593.28,0.05,622.94399999999996,0.05,0]
[null,null,null,null,"Security and Insurance","$000's",{"$f":"$G$73*900*1%","v":593.28},1,1186.56,0.05,1245.8879999999999,0.05,0]
[null,null,null,null,"Commissioning and Services","$000's",{"$f":"$G$73*900*0.4%","v":237.31200000000001},1,474.62400000000002,0.05,498.35520000000002,0.05,0]
[null,null,null,null,"Spare","$000's",null,1,0,0,0]
[null,null,null,null,"Spare","$000's",null,1,0,0,0]
[null,null,null,null,"Spare","$000's",null,1,0,0,0]
[null,null,null,null,"Total","$000's"]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Other Construction Costs",null,null,"Cost (Exc. VAT)",{"$f":"H304","v":"Sensitivity"},"Cost (Exc. VAT)","Contingency"]
[null,null,null,null,"Description",null,null,"Percentage",null,"Percentage"]
[null,null,null,null,"Initial Spares",{"$f":"units","v":"$000's"},250,1,{"$f":"G320 * (1 + H320)","v":500},0,{"$f":"I320*(1+J320)","v":500},0.05,0]
[null,null,null,null,"Construction Insurance","$000's",{"$f":"(178100 + 80000)/1000 * 100%","v":258.10000000000002},1,516.20000000000005,0,516.20000000000005,0]
[null,null,null,null,"Land Compensation","$000's",0,1,0,0,0,0.05,0]
[null,null,null,null,"Interconnection","$000's",1000,1,2000,0,2000,0.05,0]
[null,null,null,null,"Development Cost Refund","$000's",1200,1,2400,0,2400,0]
[null,null,null,null,"Lenders Technical Advisor","$000's",100,1,200,0,200,0.05,0]
[null,null,null,null,"Owners Engineer","$000's",40,1,80,0,80,0.05,0]
[null,null,null,null,"Lenders Facility Agent","$000's",50,1,100,0,100,0.05,0]
[null,null,null,null,"SPV Costs","$000's",150,1,300,0,300,0.05,0]
[null,null,null,null,"Spare","$000's",null,1,0,0,0]
[null,null,null,null,"Spare","$000's",null,1,0,0,0]
[]
[null,null,null,"Delay Costs"]
[null,null,null,null,"Construction Delay Costs",{"$f":"$G$637&\" p.m.\"","v":"USD '000 p.m."}]
[]
[null,null,null,null,"VAT Rate","%",0.05]
[null,null,null,null,"VAT Refund Delay","Mth(s)",3]
[null,null,null,null,"Weighted Average VAT Rate - Non Refundable","%",{"$f":"SUMPRODUCT(K306:K330*L306:L330)/SUM(K306:K330)","v":1.6546849302285803E-2}]
[null,null,null,null,"Weighted Average VAT Rate - Refundable","%",0]
[]
[null,"Actual Capital Expenditures",null,null,null,"period by period expenditure"]
[null,null,"Actual Capital Expenditures After Historic Date"]
[null,null,null,"Input Aggregate Development Expenditures",null,"switch",true]
[null,null,null,"Input Detailed Expenditures",null,"switch",true]
[]
[null,null,null,"Original Total Projected Cost",null,{"$f":"units","v":"$000's"},{"$f":"SUM(K306:K330)","v":51439.399999999994}]
[null,null,null,"Revised Total Capital Expenditure Cost Estimate",null,{"$f":"units","v":"$000's"},{"$f":"G345","v":51439.399999999994},50000]
[null,null,null,"Deviation from Expected Cost Estimate",null,{"$f":"units","v":"$000's"},{"$f":"G345-G346","v":0}]
[]
[null,null,null,"Allocate Deviation Using S-Curve",null,"Switch",true]
[null,null,null,"Allocate Deviation Using Straight Line",null,"Switch",{"$f":"NOT(G349)","v":false}]
[null,null,null,"Code for Revised Expenditures",null,"Code",{"$f":"G349*1+G350*2","v":1}]
[]
[]
[null,"Tax and Depreciation Section"]
[null,null,"Income Tax Rate"]
[null,null,null,"Companies Income Tax (CIT)"]
[null,null,null,null,"Effective Tax Rate","%",0.34]
[]
[null,null,null,null,"Tax Holiday",null,"Start","Duration"]
[null,null,null,null,"Pioneer Period",null,{"$f":"EOMONTH('Input Constant'!G19,0)+1","v":"2021-07-01"},5]
[]
[null,null,null,null,"Tax Loss Carry Forward"]
[null,null,null,null,"Indefinite?","Switch",true]
[null,null,null,null,"No. of Years to Carry Forward Losses","Yr(s)"]
[]
[null,null,null,"Teritiary Education Tax (TET)"]
[null,null,null,null,"Tax Rate"]
[null,null,null,null,"Effective Tax Rate","%",0]
[]
[null,null,null,"Asset Categories",null,null,"Category","Dividends","SHL Interest"]
[null,null,null,null,"Normal Rate",null,1,0.1,0.1]
[null,null,null,null,"Treaty Rate",null,2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,null,null,"Exempt",null,3,0,0]
[]
[null,null,null,"Shareholder",null,null,"Dividends","Interest"]
[null,null,null,null,{"$f":"D220","v":"Developer 1"},"Cat #",2,2]
[null,null,null,null,{"$f":"D222","v":"Developer 3"},"Cat #",2,2]
[null,null,null,null,{"$f":"D223","v":"Spare"},"Cat #"]
[]
[null,null,null,"Tax Depreciation",null,null,"Tax Depreciation",null,"Straight Line","Reducing Balance",null,null,"Manual"]
[null,null,null,null,"Asset Categories",null,"Category #","Method","Asset Life (Yrs)","Multiplier","% p.p.",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,"Plant & Machinery",null,1,"Manual",20,2,8.3333333333333332E-3,null,0.625,0.125,0.125,0.125]
[null,null,null,null,"Fixtures & Fittings",null,2,"Manual",20,2,8.3333333333333332E-3,null,0.4,0.15,0.15,0.15,0.15]
[null,null,null,null,"Buildings",null,3,"Manual",20,2,8.3333333333333332E-3,null,0.23499999999999999,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,null,null,null,"Financing Costs",null,4,"Manual",18,2,9.2592592592592587E-3,null,0.625,0.125,0.125,0.125]
[]
[]
[null,null,null,"Tax & Depreciation - Allocation to Depreciation Categories",null,null,"Capitalise/Expense","Depreciation"]
[null,null,null,null,"Development Cost Refunds",null,"Treatment","Category",null,"VAT Applied?","Refundable?","Acc. Deprec."]
[null,null,null,null,"GW Development Costs from JDA to FC","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Themis","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Lender Advisors to FC","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Development Cost  ","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Development Cost Refunds","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Internal Cost Refunds","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"PRI Premium","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"PRG Premium","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"PV Plant (Inc. Taxes and Duties)","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Civil Works & Infrastructure","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Logistics","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Project Management","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Engineering","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Security and Insurance","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Commissioning and Services","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Initial Spares","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Construction Insurance","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Land Compensation","Cat #","CAP",null,null,0.05,0]
[null,null,null,null,"Interconnection","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Pre-Development Cost Refund","Cat #","CAP",1,null,0,null,1]
[null,null,null,null,"Lenders Technical Advisor","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Owners Engineer","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"Lenders Facility Agent","Cat #","CAP",1,null,0.05,0,1]
[null,null,null,null,"SPV Costs","Cat #","CAP",null,null,0.05,0]
[null,null,null,null,"Delay Costs","Cat #","CAP",1,null,null,null,1]
[null,null,null,null,"Interest During Construction","Cat #","CAP",4,null,null,null,4]
[null,null,null,null,"Financing Fees","Cat #","CAP",4,null,null,null,4]
[null,null,null,null,"Replacement of Inverters","Cat #"]
[]
[]
[null,"Debt Financing"]
[]
[null,null,null,"Share of Financing Facilities in Financing Construction Costs"]
[]
[null,null,null,null,"Senior Debt","%",{"$f":"H424/100","v":0.75},75,"Debt applied",75,"debt"]
[null,null,null,null,"Total Equity","%",{"$f":"1-G424","v":0.25}]
[]
[null,null,null,null,"Max Gearing","%",0.8]
[]
[null,null,"Order of Drawdown"]
[null,null,null,null,"Lenders Up-front Equity Drawdown requirement","%",0]
[]
[null,null,null,null,"Pro-Rata","Switch",{"$f":"G430=0","v":true}]
[null,null,null,null,"Up-Front Equity","Switch",{"$f":"G430=1","v":false}]
[null,null,null,null,"Mixed","Switch",{"$f":"G433=G432","v":false}]
[]
[null,null,"Senior Debt Split",null,null,null,"% of Total"]
[null,null,null,null,"Senior Debt: Development Bank","%",{"$f":"AFDB_pct_applied/100","v":1},100,"AFDB pct applied",null,100,"AFDB pct"]
[null,null,null,null,"Senior Debt: concessional ","%",{"$f":"CON_pct_applied/100","v":0},0,"CON pct applied",null,0,"CON pct"]
[null,null,null,null,"Senior Debt: DEG","%",{"$f":"1-G438-G437","v":0},0,"DEG pct applied",null,0,"DEG pct"]
[]
[null,{"$f":"E437","v":"Senior Debt: Development Bank"}]
[null,null,"Senior Debt 1"]
[null,null,null,"Debt Size Assumptions"]
[null,null,null,null,"Percent of Total Senior Debt","%",{"$f":"G437","v":1}]
[null,null,null,null,"Capital Interest During Construction","Switch",false]
[null,null,null,null,"Capitalise Interest on Fees","Switch",false]
[]
[null,null,null,"Debt Repayment Assumptions"]
[null,null,null,null,"Senior Debt 1 maturity","Years",18,"AFDB Mat Applied",18,"AFDB Mat"]
[null,null,null,null,"Senior Debt 1 grace period: # of months after construction Period","Months",{"$f":"G451-G22","v":6}]
[null,null,null,null,"Senior Debt 1 grace period","Months",17]
[null,null,null,null,"Senior Debt 1 Drawings start date","Date",{"$f":"$G$19","v":"2021-06-30"}]
[null,null,null,null,"Senior Debt 1 First principal payment date","Date",{"$f":"EOMONTH(G452,G451)","v":"2022-11-30"}]
[null,null,null,null,"Senior Debt 1 End of Repayment","Date",{"$f":"EDATE(G452,G449*12)","v":"2039-06-30"}]
[]
[null,null,null,null,"Repayment Method"]
[null,null,null,null,"Annuity","Switch",true,1]
[null,null,null,null,"Level","Switch",false,2]
[null,null,null,null,"Sculpted - Fixed","Switch",false,3]
[null,null,null,null,"Sculpted - Dynamic","Switch",false,4]
[null,null,null,null,"Code Number","Code",4]
[]
[null,null,null,null,"Sculpting Paramters"]
[null,null,null,null,"Minimum DSCR","x"]
[null,null,null,null,"Average Debt Life","Years"]
[]
[null,null,null,"Interest Rates and Fees"]
[null,null,null,null,"MLA Fee (USD '000)",{"$f":"units","v":"$000's"},0,250]
[null,null,null,null,"% of Facility","%",0.01]
[]
[null,null,null,null,"Commitment Fee","% of Spread"]
[null,null,null,null,"Commitment Fee","%p.a.",7.4999999999999997E-3]
[]
[null,null,null,null,"Monitoring / Admin / Bank Trust Fees",{"$f":"$G$637 & \" p.a.\"","v":"USD '000 p.a."},{"$f":"50","v":50}]
[]
[null,{"$f":"E438","v":"Senior Debt: concessional "}]
[null,null,"Senior Debt 2"]
[null,null,null,"Debt Size Assumptions"]
[null,null,null,null,"Percent of Total Senior Debt","%",{"$f":"G438","v":0}]
[null,null,null,null,"Capital Interest During Construction","Switch",false]
[null,null,null,null,"Capitalise Fees During Construction","Switch",false]
[]
[null,null,null,"Debt Repayment Assumptions"]
[null,null,null,null,"Senior Debt 2 maturity","Years",18,"CON Mat Applied",18,"CON Mat"]
[null,null,null,null,"Senior Debt 2 grace period: # of months after construction Period","Months",{"$f":"G486-G22","v":6}]
[null,null,null,null,"Senior Debt 2 grace period","Months",17]
[null,null,null,null,"Senior Debt 2 Drawings start date","Date",{"$f":"$G$19","v":"2021-06-30"}]
[null,null,null,null,"Senior Debt 2 First principal payment date","Date",{"$f":"EOMONTH(G487,G486)","v":"2022-11-30"}]
[null,null,null,null,"Senior Debt 2 End of Repayment","Date",{"$f":"EDATE(G487,G484*12)","v":"2039-06-30"}]
[]
[null,null,null,null,"Repayment Method"]
[null,null,null,null,"Annuity","Switch",{"$f":"$G$496=H492","v":false},1]
[null,null,null,null,"Level","Switch",{"$f":"$G$496=H493","v":false},2]
[null,null,null,null,"Sculpted - Fixed","Switch",{"$f":"$G$496=H494","v":false},3]
[null,null,null,null,"Sculpted - Dynamic","Switch",{"$f":"$G$496=H495","v":true},4]
[null,null,null,null,"Code Number","Code",4]
[]
[null,null,null,null,"Sculpting Paramters"]
[null,null,null,null,"Minimum DSCR","x"]
[null,null,null,null,"Average Debt Life","Years"]
[]
[null,null,null,"Interest Rates and Fees"]
[null,null,null,null,"MLA Fee (USD '000)",{"$f":"units","v":"$000's"}]
[null,null,null,null,"% of Facility","%",0.01]
[null,null,null,null,"Commitment Fee","% of Spread"]
[null,null,null,null,"Commitment Fee","%p.a.",7.4999999999999997E-3]
[]
[null,null,null,null,"Monitoring / Admin / Bank Trust Fees",{"$f":"$G$637 & \" p.a.\"","v":"USD '000 p.a."},{"$f":"G543","v":50}]
[]
[null,{"$f":"E439","v":"Senior Debt: DEG"}]
[null,null,"Senior Debt 3"]
[null,null,null,"Debt Size Assumptions"]
[null,null,null,null,"Percent of Total Senior Debt","%",{"$f":"G439","v":0}]
[null,null,null,null,"Capital Interest During Construction","Switch",false]
[null,null,null,null,"Capitalise Fees During Construction","Switch",false]
[]
[null,null,null,"Debt Repayment Assumptions"]
[null,null,null,null,"Senior Debt 3 maturity","Years",18,"DEG Mat Applied",18,"DEG Mat"]
[null,null,null,null,"Senior Debt 3 grace period: # of months after construction Period","Months",{"$f":"G520-G22","v":6}]
[null,null,null,null,"Senior Debt 3 grace period","Months",17]
[null,null,null,null,"Senior Debt 3 Drawings start date","Date",{"$f":"$G$19","v":"2021-06-30"}]
[null,null,null,null,"Senior Debt 3 First principal payment date","Date",{"$f":"EOMONTH(G521,G520)","v":"2022-11-30"}]
[null,null,null,null,"Senior Debt 3 End of Repayment","Date",{"$f":"EDATE(G521,G518*12)","v":"2039-06-30"}]
[]
[null,null,null,"Repayment Method"]
[null,null,null,null,"Annuity","Switch",{"$f":"G492","v":false},1]
[null,null,null,null,"Level","Switch",{"$f":"G493","v":false},2]
[null,null,null,null,"Sculpted - Fixed","Switch",{"$f":"G494","v":false},3]
[null,null,null,null,"Sculpted - Dynamic","Switch",{"$f":"G495","v":true},4]
[null,null,null,null,"Code Number","Code",4]
[]
[null,null,null,"Sculpting Paramters"]
[null,null,null,null,"Minimum DSCR","x"]
[null,null,null,null,"Average Debt Life","Years"]
[]
[null,null,null,"Interest Rates and Fees"]
[null,null,null,null,"MLA Fee (USD '000)",{"$f":"units","v":"$000's"}]
[null,null,null,null,"% of Facility","%",0.01]
[]
[null,null,null,null,"Commitment Fee","% of Spread",7.4999999999999997E-3]
[null,null,null,null,"Commitment Fee","%p.a."]
[]
[null,null,null,null,"Monitoring / Admin / Bank Trust Fees",{"$f":"$G$637 & \" p.a.\"","v":"USD '000 p.a."},50]
[]
[null,"Other Debt Parameters"]
[null,null,null,"Financial Covenants"]
[null,null,null,null,"DSCR (In Period)","x",1.1499999999999999]
[null,null,null,null,"DSCR (12 Month b/w)","x",1.0999999999999999]
[null,null,null,null,"DSCR (12 Month f/w)","x",1.0999999999999999]
[null,null,null,null,"LLCR","x",1.1499999999999999]
[null,null,null,null,"PLCR","x",1.1499999999999999]
[]
[null,null,null,null,"PRI"]
[null,null,null,null,"Percentage of Equity Insured","%",0.9]
[null,null,null,null,"Premium as a % of Outstanding Principal and Accrued Int.","% p.a.",1.7500000000000002E-2]
[]
[null,null,null,null,"Coverage Duration",null,"Start","Duration","End"]
[null,null,null,null,"Start / Duration / End",null,{"$f":"G19","v":"2021-06-30"},10,{"$f":"EOMONTH(G558,H558*12-1)","v":"2031-05-31"}]
[]
[null,null,null,null,"PRG"]
[null,null,null,null,"Percentage of Debt Insured","%",1]
[null,null,null,null,"Premium as a % of Outstanding Principal and Accrued Int.","% p.a.",{"$f":"0.75% +  1.25%","v":0.02}]
[]
[null,null,null,"Withholding Tax (WHT)"]
[null,null,null,null,"Include WHT on Standard Loan Interest?","Yes / No",true]
[null,null,null,null,"Include WHT on Standard Loan Commitment Fees?","Yes / No",true]
[null,null,null,null,"Include WHT on Standard Loan Upfront Fees?","Yes / No",true]
[null,null,null,null,"Withholding Tax Rate on Loan Interest / Fees","%",7.4999999999999997E-2]
[]
[null,"Equity Split",null,null,null,null,"% of Total",{"$f":"$G$637","v":"USD '000"}]
[null,null,null,null,"Common Equity",null,{"$f":"1/3","v":0.33333333333333331},{"$f":"G571*$H$425","v":0}]
[null,null,null,null,"Shareholder Loan",null,{"$f":"1-G571","v":0.66666666666666674},{"$f":"G572*$H$425","v":0}]
[]
[null,null,"Shareholder Loan Terms"]
[null,null,null,null,"Terms",null,"Start"]
[null,null,null,null,"Grace Period","Years",0.5]
[null,null,null,null,"Grace Period","Model Periods",{"$f":"G576*12/G10","v":1}]
[]
[null,null,null,null,"All-In-Rate","%",0.08]
[null,null,null,null,"% Sweep","%",0.8]
[null,null,null,null,"Capitalised IDC Switch","Switch",true]
[]
[null,"Debt Service Reserve Account"]
[null,null,null,null,"Active?","Yes / No",false]
[null,null,null,null,"Release and replacement of DSRA with an LC",{"$f":"F584","v":"Yes / No"},false]
[null,null,null,null,"Release and replacement of DSRA with an LC Date","Date"]
[null,null,null,null,"Target (Look-Forward)","Mth(s)",6]
[null,null,null,null,"DSRA LC fee","% p.a",0.02]
[]
[null,null,null,"Maintenance Reserve Account"]
[null,null,null,null,"Active?","Yes / No",true]
[null,null,null,null,"Target (Look-Forward)","Mth(s)",6]
[null,null,null,null,"Initial Funding",{"$f":"$G$637","v":"USD '000"}]
[]
[null,null,null,"Operational CapEx Reserve Account"]
[null,null,null,null,"Active?","Yes / No",true]
[null,null,null,null,"Target (Look-Forward)","Mth(s)",6]
[null,null,null,null,"Initial Funding",{"$f":"$G$637","v":"USD '000"},0]
[null,null,null,null,"% Sweep","%",0.9]
[]
[null,null,null,"Distributions"]
[null,null,null,null,"Payout Ratio","%",1]
[null,null,null,null,"Dividends Restricted to Retained Earnings?","Yes / No",1]
[]
[null,null,null,null,"Distribution Test"]
[null,null,null,null,"DSRA Fully Funded","Yes / No",true]
[null,null,null,null,"MRA Fully Funded","Yes / No",true]
[null,null,null,null,"DSCR (In Period)","x"]
[null,null,null,null,"DSCR (12 Month b/w)","x",{"$f":"G548","v":1.0999999999999999}]
[]
[null,null,null,null,"Minimum Cash Balance"]
[null,null,null,null,"Minimum Cash Balance",{"$f":"$G$637","v":"USD '000"},0]
[]
[null,null,null,null,"Link to OpEx During Loan Tenor","Yes / No",false]
[null,null,null,null,"Multiple","x",6]
[]
[null,null,null,null,"Interest Income"]
[null,null,null,null,"Received on Deposits (All-In-Rate)","% p.a.",0]
[]
[null,null,null,null,"WACC (What A Complete Con)"]
[null,null,null,null,"Discount Rate"]
[null,null,null,null,"Rate","% p.a."]
[]
[null,"Constants"]
[]
[null,null,null,null,"Currency Factor","Selection","Thousands"]
[null,null,null,null,"Divider","Num#",1000,"divider"]
[null,null,null,null,"Show Comments","Switch",false,"comments"]
[null,null,null,null,"Units","$000's","units"]
[null,null,null,null,"Days for Interest","Days",360,"int_days"]
[null,null,null,null,"Days in Year for Compounding","Days",365.25,"days_year"]
[]
[null,null,null,null,"Model Currencies: Units"]
[null,null,null,null,{"$f":"E43","v":"Model Currency #1"},"CCY",{"$f":"IF(G43=\"Spare\",\"Spare\",G43& IF($G$626=\"Thousands\",\" '000\",\" M\"))","v":"USD '000"}]
[null,null,null,null,{"$f":"E44","v":"Model Currency #2"},"CCY",{"$f":"IF(G44=\"Spare\",\"Spare\",G44& IF($G$626=\"Thousands\",\" '000\",\" M\"))","v":"NGN '000"}]
[null,null,null,null,{"$f":"E45","v":"Model Currency #3"},"CCY",{"$f":"IF(G45=\"Spare\",\"Spare\",G45& IF($G$626=\"Thousands\",\" '000\",\" M\"))","v":"Spare"}]
[null,null,null,null,"Model Presentation","CCY",{"$f":"IF(G47=\"Spare\",\"Spare\",G47& IF($G$626=\"Thousands\",\" '000\",\" M\"))","v":"USD '000"}]
[]
[]
[null,null,"Depreciation"]
[null,null,null,"Accounting Depreciation",null,null,"Accounting",null,null,"Straight Line"]
[null,null,null,null,"Asset Categories",null,"Category","Method",null,"Asset Life (Yrs)"]
[null,null,null,null,"Plant & Machinery",null,1,"Straight Line",null,{"$f":"$G$34","v":30}]
[null,null,null,null,"Furniture & Fittings",null,2,"Straight Line",null,{"$f":"$G$34","v":30}]
[null,null,null,null,"Buildings",null,3,"Straight Line",null,{"$f":"$G$34","v":30}]
[null,null,null,null,"Financing Costs",null,4,"Straight Line",null,{"$f":"$G$449","v":18}]

{"sheet":"Input Time Series","index":7,"n_rows":253,"n_cols":45,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"UPPER(RIGHT(CELL(\"filename\",B1),LEN(CELL(\"filename\",B1))-SEARCH(\"]\",CELL(\"filename\",B1))))","v":"INPUT TIME SERIES"}]
[]
[]
[]
[]
[null,"Macro-Economics",null,null,null,"Input Constant'!b41"]
[null,null,"Inflation"]
[null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,null,null,"CPI - Nigeria",null,"%","Source:EIU",null,9.8000000000000004E-2,0.09,8.199999999999999E-2,9.9000000000000005E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,null,null,"CPI - Kenya",null,"%","Source:EIU",null,9.8000000000000004E-2,0.09,8.199999999999999E-2,9.9000000000000005E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,null,null,"CPI - USA",null,"%","Source:EIU",null,{"$f":"LOOKUP(I8,Scenario!54:54,Scenario!61:61)","v":0.02},{"$f":"LOOKUP(J8,Scenario!54:54,Scenario!61:61)","v":0.02},{"$f":"LOOKUP(K8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(L8,Scenario!54:54,Scenario!61:61)","v":1.8000000000000002E-2},{"$f":"LOOKUP(M8,Scenario!54:54,Scenario!61:61)","v":1.4999999999999999E-2},{"$f":"LOOKUP(N8,Scenario!54:54,Scenario!61:61)","v":1.8000000000000002E-2},{"$f":"LOOKUP(O8,Scenario!54:54,Scenario!61:61)","v":1.9E-2},{"$f":"LOOKUP(P8,Scenario!54:54,Scenario!61:61)","v":1.9E-2},{"$f":"LOOKUP(Q8,Scenario!54:54,Scenario!61:61)","v":1.9E-2},{"$f":"LOOKUP(R8,Scenario!54:54,Scenario!61:61)","v":1.9E-2},{"$f":"LOOKUP(S8,Scenario!54:54,Scenario!61:61)","v":0.02},{"$f":"LOOKUP(T8,Scenario!54:54,Scenario!61:61)","v":0.02},{"$f":"LOOKUP(U8,Scenario!54:54,Scenario!61:61)","v":0.02},{"$f":"LOOKUP(V8,Scenario!54:54,Scenario!61:61)","v":2.1000000000000001E-2},{"$f":"LOOKUP(W8,Scenario!54:54,Scenario!61:61)","v":2.1000000000000001E-2},{"$f":"LOOKUP(X8,Scenario!54:54,Scenario!61:61)","v":2.1000000000000001E-2},{"$f":"LOOKUP(Y8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(Z8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(AA8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(AB8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(AC8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(AD8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(AE8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(AF8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AG8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AH8,Scenario!54:54,Scenario!61:61)","v":2.2000000000000002E-2},{"$f":"LOOKUP(AI8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AJ8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AK8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AL8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AM8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AN8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AO8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AP8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AQ8,Scenario!54:54,Scenario!61:61)","v":2.3E-2},{"$f":"LOOKUP(AR8,Scenario!54:54,Scenario!61:61)","v":2.3E-2}]
[null,null,null,"CPI - Euro",null,"%","Source:EIU",null,0,0.01,2.2000000000000002E-2,1.8000000000000002E-2,1.4999999999999999E-2,1.8000000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,0.02,0.02,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.3E-2,2.3E-2,2.2000000000000002E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[]
[null,null,"Forex"]
[null,null,null,"Kenya to USD",null,"Shilling/USD","Source:EIU",null,4.2469999999999999,4.4569999999999999,4.9080000000000004,5.5369999999999999,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81,5.81]
[null,null,null,"Kenya to USD PPP",null,"Shilling/USD",null,null,{"$f":"I15","v":4.2469999999999999},{"$f":"I16*(1+J10)/(1+J11)","v":4.5384607843137257},4.8049066229231423,5.1872223758276359,5.5449618500226459,5.9099053116646081,6.2926862248833171,6.7002596211956815,7.1342312944036461,7.5963110445809194,8.0803896895787233,8.5953164835224651,9.1430572398253656,9.7161773802257816,10.325222779182148,10.972445362793959,11.648828981048382,12.366907479880132,13.129251091653563,13.938588487714398,14.797816545176243,15.7100107157693,16.678436033864667,17.689250338947375,18.761326117065398,19.917846220172166,21.124988415334116,22.405290743536185,23.763187152235346,25.203380312976883,26.730857907702756,28.350909902108985,30.069146865873169,31.891519403198821,33.824338760968452,35.874298685875637]
[null,null,null,"Deviation from PPP",null,"%",null,null,{"$f":"I16/I15-1","v":0},{"$f":"J16/J15-1","v":1.827704382179185E-2},-2.1005170553557106E-2,-6.3170963368676891E-2,-4.5617581751696057E-2,1.7195406482720887E-2,8.3078524076302562E-2,0.15322885046397272,0.22792277012110951,0.30745456877468502,0.39077275207895412,0.47940042745653444,0.57367594489248996,0.67231968678584897,0.77714677782825281,0.88854481287331488,1.0049619588723551,1.1285555042822946,1.2597678298887374,1.399068586525714,1.5469563761060661,1.7039605362769881,1.870643035088583,2.0446214008515278,2.2291439099940447,2.4282007263635399,2.6359704673552695,2.8563323138616501,3.0900494237926592,3.3379312070528204,3.6008361286923849,3.8796746819464696,4.1754125414583774,4.4890739076073709,4.82174505352297,5.1745780870698175]
[]
[null,null,null,"NGN/USD PPP",null,"NGN/USD",null,{"$f":"'Input Constant'!G51","v":350},{"$f":"H19*(1+I9)/(1+I11)","v":376.76470588235293},{"$f":"I19*(1+J9)/(1+J11)","v":402.62110726643601},426.25835426837943,460.17478520721909,491.91097729047561,524.2862577211846,558.24395449213478,594.40107028848513,632.90006012071285,673.89260572225066,716.83674236141371,762.51751515895478,811.10931759555478,861.95260488851818,915.98293467584949,973.40008239304291,1033.4041970611072,1097.1071955100797,1164.7370911237147,1236.5359529053135,1312.7607719200246,1393.6843811479712,1479.5964320406542,1569.268943073421,1664.3761517445375,1766.9746816465981,1874.0640562918466,1987.6436960671101,2108.1069503742078,2235.8710079726447,2371.3783417891686,2515.0982412915428,2667.5284377334547,2829.1968278991189,3000.6633023172476,3182.5216842758687]
[null,null,null,"Added Real Deflation",null,"Index",0,1,{"$f":"H20*(1+$G$20)","v":1},{"$f":"I20*(1+$G$20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"NGN/USD Final",null,"NGN/USD",null,{"$f":"H19","v":350},{"$f":"I19*I20","v":376.76470588235293},{"$f":"J19*J20","v":402.62110726643601},426.25835426837943,460.17478520721909,491.91097729047561,524.2862577211846,558.24395449213478,594.40107028848513,632.90006012071285,673.89260572225066,716.83674236141371,762.51751515895478,811.10931759555478,861.95260488851818,915.98293467584949,973.40008239304291,1033.4041970611072,1097.1071955100797,1164.7370911237147,1236.5359529053135,1312.7607719200246,1393.6843811479712,1479.5964320406542,1569.268943073421,1664.3761517445375,1766.9746816465981,1874.0640562918466,1987.6436960671101,2108.1069503742078,2235.8710079726447,2371.3783417891686,2515.0982412915428,2667.5284377334547,2829.1968278991189,3000.6633023172476,3182.5216842758687]
[]
[null,"Project Operations",null,null,null,"Input Constant'!A64"]
[]
[null,null,"Seasonaility"]
[null,null,null,"Month",null,"Month","January","February","March","April","May","June","July","August","September","October","November","December"]
[null,null,null,"Month Number",null,"Month #",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Percentage of Annual Yield",null,"%",9.2537876406613415E-2,8.5874143458854593E-2,9.1720626139435477E-2,8.6628528320865039E-2,8.6377066700194891E-2,7.7638775381907332E-2,7.0472119192808186E-2,6.7014521908593694E-2,7.5689947821713718E-2,8.5748412648519526E-2,9.077764506192243E-2,8.95203369585717E-2]
[null,null,null,"Error in Percentage Used In Mode",null,null,{"$f":"R28","v":8.95203369585717E-2},{"$f":"G28","v":9.2537876406613415E-2},{"$f":"H28","v":8.5874143458854593E-2},9.1720626139435477E-2,8.6628528320865039E-2,8.6377066700194891E-2,7.7638775381907332E-2,7.0472119192808186E-2,6.7014521908593694E-2,7.5689947821713718E-2,8.5748412648519526E-2,9.077764506192243E-2]
[null,null,null,"Check",null,"[1,0]",{"$f":"1-SUM(G28:R28)","v":0}]
[]
[null,null,"Availability"]
[null,null,null,"Period",null,"Ops Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,"Plant Availability",null,"%",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Grid Availability"]
[null,null,null,"Period",null,"Timing",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,"Grid Availability",null,"%",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Degradation"]
[null,null,null,null,"Period","Timing",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,"Degradation","%",0,{"$f":"LOOKUP(H41,Scenario!44:44,Scenario!49:49)","v":0},{"$f":"LOOKUP(I41,Scenario!44:44,Scenario!49:49)","v":3.6112602110001113E-3},{"$f":"LOOKUP(J41,Scenario!44:44,Scenario!49:49)","v":3.6476219886709682E-3},{"$f":"LOOKUP(K41,Scenario!44:44,Scenario!49:49)","v":3.6771315793358017E-3},{"$f":"LOOKUP(L41,Scenario!44:44,Scenario!49:49)","v":3.7261208473282625E-3},{"$f":"LOOKUP(M41,Scenario!44:44,Scenario!49:49)","v":3.7881525937852878E-3},{"$f":"LOOKUP(N41,Scenario!44:44,Scenario!49:49)","v":3.8442735922459281E-3},{"$f":"LOOKUP(O41,Scenario!44:44,Scenario!49:49)","v":3.8980732946769514E-3},{"$f":"LOOKUP(P41,Scenario!44:44,Scenario!49:49)","v":3.9617563714424708E-3},{"$f":"LOOKUP(Q41,Scenario!44:44,Scenario!49:49)","v":4.0281755109383699E-3},{"$f":"LOOKUP(R41,Scenario!44:44,Scenario!49:49)","v":4.0943887242193E-3},{"$f":"LOOKUP(S41,Scenario!44:44,Scenario!49:49)","v":4.1578908341832754E-3},{"$f":"LOOKUP(T41,Scenario!44:44,Scenario!49:49)","v":4.225173417514938E-3},{"$f":"LOOKUP(U41,Scenario!44:44,Scenario!49:49)","v":4.30164515069964E-3},{"$f":"LOOKUP(V41,Scenario!44:44,Scenario!49:49)","v":4.3634515415147401E-3},{"$f":"LOOKUP(W41,Scenario!44:44,Scenario!49:49)","v":4.4178462709496547E-3},{"$f":"LOOKUP(X41,Scenario!44:44,Scenario!49:49)","v":4.4602598378091773E-3},{"$f":"LOOKUP(Y41,Scenario!44:44,Scenario!49:49)","v":4.5104847486308053E-3},{"$f":"LOOKUP(Z41,Scenario!44:44,Scenario!49:49)","v":4.5409377141323315E-3},{"$f":"LOOKUP(AA41,Scenario!44:44,Scenario!49:49)","v":4.5706196388164422E-3},{"$f":"LOOKUP(AB41,Scenario!44:44,Scenario!49:49)","v":4.5871191713136028E-3},{"$f":"LOOKUP(AC41,Scenario!44:44,Scenario!49:49)","v":4.6103930319374431E-3},{"$f":"LOOKUP(AD41,Scenario!44:44,Scenario!49:49)","v":4.6408687216892286E-3},{"$f":"LOOKUP(AE41,Scenario!44:44,Scenario!49:49)","v":4.6699984445517373E-3},{"$f":"LOOKUP(AF41,Scenario!44:44,Scenario!49:49)","v":4.6955905784380469E-3}]
[]
[null,"Revenue and Expense Time Series",null,null,null,"Input Constant'!A109"]
[]
[null,null,"Fixed Costs"]
[null,null,null,"Year",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,"Capacity","MWp",{"$f":"'Input Constant'!G73","v":65.92},{"$f":"G48","v":65.92},{"$f":"H48","v":65.92},65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92]
[null,null,null,null,"O&M Cost per kWy","USD/kWy",8.34,{"$f":"OMApplied","v":8.34},{"$f":"H49","v":8.34},{"$f":"OMApplied","v":8.34},8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34]
[]
[null,null,null,null,"O&M",{"$f":"units","v":"$000's"},{"$f":"SUM(I51:AC51)","v":11545.228800000001},null,{"$f":"I48*I49","v":549.77279999999996},{"$f":"J48*J49","v":549.77279999999996},549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996,549.77279999999996]
[null,null,null,null,"SPV Costs","$000's",8400,null,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400]
[null,null,null,null,"Insurance","$000's",4603.199999999998,null,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2,219.2]
[null,null,null,null,"Land Lease","$000's",178.5,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Security","$000's",4200,null,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,"Community Payment","$000's",945,null,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,null,null,"Transmission line payment","$000's",178.5,null,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,"Spare","$000's",0]
[null,null,null,null,"Spare","$000's",0]
[null,null,null,null,"Spare","$000's",0]
[null,null,null,null,"Total",null,{"$f":"SUM(G51:G60)","v":30050.428799999998},0,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728,1430.9728]
[null,null,null,null,"Per kWy",null,null,null,{"$f":"I61/I48","v":21.707718446601941},{"$f":"J61/J48","v":21.707718446601941},21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941,21.707718446601941]
[]
[null,null,"Future Capital Expenditures",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,"Replacement of Inverters",{"$f":"units","v":"$000's"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",{"$f":"IF(OR(H66=\"\",H66=\"Spare\"),\"-\",H66)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",{"$f":"IF(OR(H67=\"\",H67=\"Spare\"),\"-\",H67)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",{"$f":"IF(OR(H68=\"\",H68=\"Spare\"),\"-\",H68)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",{"$f":"IF(OR(H69=\"\",H69=\"Spare\"),\"-\",H69)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Development Budget",null,null,null,"Input Constant'!A189"]
[null,null,"Development cost spent curve",null,null,"Total Development Scalars"]
[null,null,null,null,null,null,null,null,{"$f":"EOMONTH('Input Constant'!$G$15,0)","v":"2020-01-31"},{"$f":"EOMONTH(I74,1)","v":"2020-02-29"},{"$f":"EOMONTH(J74,1)","v":"2020-03-31"},"2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30"]
[null,null,null,"Total Development Expenditures",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Permits and licensing",null,null,{"$f":"SUM(I76:AL76)","v":1.0000000000000002},0.25742128935532232,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0]
[null,null,null,null,"Land acquisition",null,null,{"$f":"SUM(I77:AL77)","v":1.0000000000000002},0.25742128935532232,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0]
[null,null,null,null,"Preliminary studies ",null,null,{"$f":"SUM(I78:AL78)","v":1.0000000000000002},0.25742128935532232,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0]
[null,null,null,null,"Lenders Advisory fees",null,null,{"$f":"SUM(I79:AL79)","v":1.0000000000000002},0.25742128935532232,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0]
[null,null,null,null,"SPV budget and contingencies",null,null,{"$f":"SUM(I80:AL80)","v":1.0000000000000002},0.25742128935532232,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Payment Profile",{"$f":"EOMONTH('Input Constant'!$G$15,0)","v":"2020-01-31"},{"$f":"EOMONTH(I82,1)","v":"2020-02-29"},{"$f":"EOMONTH(J82,1)","v":"2020-03-31"},"2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31",{"$f":"IF(AL83>'Input Constant'!$G$16,\"\",EOMONTH(AK82+1,0))","v":""}]
[null,null,null,"Expenditure Pattern by Developer",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,{"$f":"developer_1&\" Expenditure Pattern\"","v":"Developer 1 Expenditure Pattern"},null,null,{"$f":"SUM(I84:AL84)","v":0.99999999999999989},0.43478260869565216,{"$f":"(1 - I84)/16","v":3.5326086956521743E-2},{"$f":"J84","v":3.5326086956521743E-2},3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,3.5326086956521743E-2,0,{"$f":"Z84","v":0},{"$f":"AA84","v":0},{"$f":"AB84","v":0},{"$f":"AC84","v":0},{"$f":"AD84","v":0}]
[null,null,null,null,{"$f":"developer_2&\" Expenditure Pattern\"","v":"Developer 2 Expenditure Pattern"},null,null,{"$f":"SUM(I85:R85)","v":0.99999999999999989},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"developer_3&\" Expenditure Pattern\"","v":"Developer 3 Expenditure Pattern"},null,null,{"$f":"SUM(I86:R86)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"developer_5&\" Expenditure Pattern\"","v":"Spare Expenditure Pattern"}]
[null,null,null,null,{"$f":"developer_6&\" Expenditure Pattern\"","v":"Spare Expenditure Pattern"}]
[null,null,null,"Actual Spend by Category",null,"Actual Spend Scalar",null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},{"$f":"EOMONTH('Input Constant'!$G$15,0)","v":"2020-01-31"},{"$f":"EOMONTH(I89,1)","v":"2020-02-29"},"2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30"]
[null,null,null,null,"Permits and licensing"]
[null,null,null,null,"Land acquisition"]
[null,null,null,null,"Preliminary studies "]
[null,null,null,null,"Lenders Advisory fees"]
[null,null,null,null,"SPV budget and contingencies"]
[null,null,null,null,"Total",null,null,null,900,220,200,222,222,221.98913043478262,221.98913043478262,221.98913043478262,221.98913043478262,221.98913043478262,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual Shareholder Spend"]
[null,null,null,null,{"$f":"developer_1","v":"Developer 1"}]
[null,null,null,null,{"$f":"developer_2","v":"Developer 2"}]
[null,null,null,null,{"$f":"developer_3","v":"Developer 3"}]
[null,null,null,null,{"$f":"developer_4","v":"Spare"}]
[null,null,null,null,{"$f":"developer_5","v":"Spare"}]
[null,null,null,null,{"$f":"developer_6","v":"Spare"}]
[]
[null,null,null,"Development Fee Recipt",null,"Development Fee Time Series","At FC",{"$f":"'Input Constant'!G15","v":"2020-01-01"},{"$f":"'Input Constant'!G19","v":"2021-06-30"},{"$f":"EOMONTH(I105,1)","v":"2021-07-31"},{"$f":"EOMONTH(J105,1)","v":"2021-08-31"},"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31",{"$f":"EOMONTH(R105,1)","v":"2022-04-30"},"2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31"]
[null,null,null,null,"Total",null,false,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E98","v":"Developer 1"},null,false,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Developer 2",null,false,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Developer 3",null,false,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",null,false,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",null,false,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare",null,false,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Capital Expenditures",null,null,null,"Input Constant'!A291"]
[null,null,"S-Curves"]
[]
[null,null,"S-Curve for EPC Cost",null,null,null,null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},{"$f":"'Input Constant'!G19","v":"2021-06-30"},{"$f":"EOMONTH(I118,1)","v":"2021-07-31"},"2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31"]
[null,null,null,{"$f":"'Input Constant'!E305","v":"Description"},null,null,null,null,"FC",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"'Input Constant'!E306","v":"PV Plant (Inc. Taxes and Duties)"},null,{"$f":"SUM(I120:AH120)","v":1},null,0.2,{"$f":"(1 -I120)/11","v":7.2727272727272738E-2},{"$f":"J120","v":7.2727272727272738E-2},7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,{"$f":"1-SUM(I120:S120)","v":7.2727272727272529E-2}]
[null,null,null,null,{"$f":"'Input Constant'!E307","v":"Civil Works & Infrastructure"},null,1,null,0.2,{"$f":"J120","v":7.2727272727272738E-2},7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272529E-2]
[null,null,null,null,{"$f":"'Input Constant'!E308","v":"Logistics"},null,1,null,0.2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272529E-2]
[null,null,null,null,{"$f":"'Input Constant'!E309","v":"Project Management"},null,1,null,0.2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272529E-2]
[null,null,null,null,{"$f":"'Input Constant'!E310","v":"Engineering"},null,1,null,0.2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272529E-2]
[null,null,null,null,{"$f":"'Input Constant'!E311","v":"Security and Insurance"},null,1,null,0.2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272529E-2]
[null,null,null,null,{"$f":"'Input Constant'!E312","v":"Commissioning and Services"},null,1,null,0.2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272529E-2]
[null,null,null,null,{"$f":"'Input Constant'!E313","v":"Spare"},null,0]
[null,null,null,null,{"$f":"'Input Constant'!E314","v":"Spare"},null,0]
[]
[null,null,null,null,null,null,null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},{"$f":"'Input Time Series'!I118","v":"2021-06-30"},{"$f":"EOMONTH(I130,1)","v":"2021-07-31"},{"$f":"EOMONTH(J130,1)","v":"2021-08-31"},"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31"]
[null,null,null,"S-Curve or Other Cost",null,null,null,null,"FC",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,{"$f":"'Input Constant'!E320","v":"Initial Spares"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"'Input Constant'!E321","v":"Construction Insurance"},null,{"$f":"SUM(I133:AH133)","v":1},null,1]
[null,null,null,null,{"$f":"'Input Constant'!E322","v":"Land Compensation"},null,1,null,1]
[null,null,null,null,{"$f":"'Input Constant'!E323","v":"Interconnection"},null,1.0000000000000002,null,0.2,0.05,0.05,0.1,0.05,0.05,0.05,0.05,0.1,0.05,0.05,0.2]
[null,null,null,null,"Development Fee",null,1,null,1]
[null,null,null,null,{"$f":"'Input Constant'!E325","v":"Lenders Technical Advisor"},null,1,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,null,{"$f":"'Input Constant'!E326","v":"Owners Engineer"},null,1,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,null,{"$f":"'Input Constant'!E327","v":"Lenders Facility Agent"},null,1,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,null,{"$f":"'Input Constant'!E328","v":"SPV Costs"},null,1,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,null,{"$f":"'Input Constant'!E329","v":"Spare"},null,0]
[null,null,null,null,{"$f":"'Input Constant'!E330","v":"Spare"},null,0]
[]
[]
[]
[]
[]
[null,null,"Actual Shareholder Spend",null,null,null,null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},{"$f":"'Input Constant'!G19","v":"2021-06-30"},{"$f":"EOMONTH(I148,1)","v":"2021-07-31"},{"$f":"EOMONTH(J148,1)","v":"2021-08-31"},"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31"]
[null,null,"Spend Amount",null,null,null,null,null,10000,4000,5000,6000,4000,4000,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DEPRECIATION RATES",null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,"Plant & Machinery",null,null,null,null,0.625,0.125,0.125,0.125]
[null,null,null,"Fixtures & Fittings",null,null,null,null,0.4,0.15,0.15,0.15,0.15]
[null,null,null,"Buildings",null,null,null,null,0.23499999999999999,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,null,null,"Financing Costs",null,null,null,null,0.625,0.125,0.125,0.125]
[]
[]
[null,"FINANCING TIME SERIES"]
[null,null,null,{"$f":"'Input Constant'!E437","v":"Senior Debt: Development Bank"}]
[null,null,null,null,"Interest Rate Hedgiing"]
[null,null,null,null,"Period","Cons / Ops Year",{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!G19","v":"2021-06-30"},{"$f":"EOMONTH(H205,1)","v":"2021-07-31"},{"$f":"EOMONTH(I205,1)","v":"2021-08-31"},"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31"]
[null,null,null,null,"% Hedged","%",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Hedged Rate","% p.a",null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Interest - Floating Rate"]
[null,null,null,null,"Base Rate",null,null,"Cons",1,2,3,4,5]
[null,null,null,null,"Calendar Year","Year",{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"H205","v":"2021-06-30"},{"$f":"EOMONTH(H211,I210*12)","v":"2022-06-30"},{"$f":"EOMONTH(I211,J210*12)","v":"2024-06-30"},{"$f":"EOMONTH(J211,K210*12)","v":"2027-06-30"},{"$f":"EOMONTH(K211,L210*12)","v":"2031-06-30"},{"$f":"EOMONTH(L211,M210*12)","v":"2036-06-30"}]
[null,null,null,null,"Base rate","% p.a",null,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Period","Cons / Ops Year",null,"Cons",1,2,3,4,5]
[null,null,null,null,"Date",null,{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!G19","v":"2021-06-30"},{"$f":"EOMONTH(H215,I214*12)","v":"2022-06-30"},{"$f":"EOMONTH(I215,J214*12)","v":"2024-06-30"},{"$f":"EOMONTH(J215,K214*12)","v":"2027-06-30"},{"$f":"EOMONTH(K215,L214*12)","v":"2031-06-30"},{"$f":"EOMONTH(L215,M214*12)","v":"2036-06-30"}]
[null,null,null,null,"Credit Spread","% p.a",null,{"$f":"G217/1000","v":0.05},{"$f":"H216","v":0.05},{"$f":"I216","v":0.05},{"$f":"J216","v":0.05},{"$f":"K216","v":0.05},{"$f":"L216","v":0.05}]
[null,null,null,null,null,null,50,"AFDB CS Applied",null,50,"AFDB CS"]
[null,null,null,{"$f":"'Input Constant'!E438","v":"Senior Debt: concessional "}]
[null,null,null,null,"Interest Rate Hedgiing"]
[null,null,null,null,"Period","Cons / Ops Year",{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!$G$19","v":"2021-06-30"},{"$f":"EOMONTH(H220,1)","v":"2021-07-31"},{"$f":"EOMONTH(I220,1)","v":"2021-08-31"},"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31"]
[null,null,null,null,"% Hedged","%",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Hedged Rate","% p.a",null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Interest - Floating Rate"]
[null,null,null,null,"Base Rate",null,null,"Cons",1,2,3,4,5]
[null,null,null,null,"Calendar Year","Year",{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!$G$19","v":"2021-06-30"},{"$f":"EOMONTH(H226,I225*12)","v":"2022-06-30"},{"$f":"EOMONTH(I226,J225*12)","v":"2024-06-30"},{"$f":"EOMONTH(J226,K225*12)","v":"2027-06-30"},{"$f":"EOMONTH(K226,L225*12)","v":"2031-06-30"},{"$f":"EOMONTH(L226,M225*12)","v":"2036-06-30"}]
[null,null,null,null,"Base rate","% p.a",null,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Period","Cons / Ops Year",null,"Cons",1,2,3,4,5]
[null,null,null,null,"Date",null,{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!$G$19","v":"2021-06-30"},{"$f":"EOMONTH(H230,I229*12)","v":"2022-06-30"},{"$f":"EOMONTH(I230,J229*12)","v":"2024-06-30"},{"$f":"EOMONTH(J230,K229*12)","v":"2027-06-30"},{"$f":"EOMONTH(K230,L229*12)","v":"2031-06-30"},{"$f":"EOMONTH(L230,M229*12)","v":"2036-06-30"}]
[null,null,null,null,"Credit Spread","% p.a",null,{"$f":"G232/1000","v":0.02},0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,null,null,20,"CON CS Applied",null,20,"CON CS"]
[null,null,null,{"$f":"'Input Constant'!E439","v":"Senior Debt: DEG"}]
[null,null,null,null,"Interest Rate Hedgiing"]
[null,null,null,null,"Period","Cons / Ops Year",{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!$G$19","v":"2021-06-30"},{"$f":"EOMONTH(H235,1)","v":"2021-07-31"},{"$f":"EOMONTH(I235,1)","v":"2021-08-31"},"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31"]
[null,null,null,null,"% Hedged","%",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Hedged Rate","% p.a",null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Interest - Floating Rate"]
[null,null,null,null,"Base Rate",null,null,"Cons",1,2,3,4,5]
[null,null,null,null,"Calendar Year","Year",{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!$G$19","v":"2021-06-30"},{"$f":"EOMONTH(H241,I240*12)","v":"2022-06-30"},{"$f":"EOMONTH(I241,J240*12)","v":"2024-06-30"},{"$f":"EOMONTH(J241,K240*12)","v":"2027-06-30"},{"$f":"EOMONTH(K241,L240*12)","v":"2031-06-30"},{"$f":"EOMONTH(L241,M240*12)","v":"2036-06-30"}]
[null,null,null,null,"Base rate","% p.a",null,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Period","Cons / Ops Year",null,"Cons",1,2,3,4,5]
[null,null,null,null,"Date",null,{"$f":"'Input Constant'!$G$13-1","v":"2019-12-31"},{"$f":"'Input Constant'!$G$19","v":"2021-06-30"},{"$f":"EOMONTH(H245,I244*12)","v":"2022-06-30"},{"$f":"EOMONTH(I245,J244*12)","v":"2024-06-30"},{"$f":"EOMONTH(J245,K244*12)","v":"2027-06-30"},{"$f":"EOMONTH(K245,L244*12)","v":"2031-06-30"},{"$f":"EOMONTH(L245,M244*12)","v":"2036-06-30"}]
[null,null,null,null,"Credit Spread","% p.a",null,{"$f":"G247/1000","v":0},0,0,0,0,0]
[null,null,null,null,null,null,0,"DEG CS Applied",null,0,"DEG CS"]
[null,"DEBT TIME SERIES INPUT"]
[]
[null,null,null,null,"Repayment No","#",null,"Sum",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,{"$f":"'Input Constant'!E437","v":"Senior Debt: Development Bank"},"%",null,{"$f":"SUM(J251:AS251)","v":1},null,1.8390736517435835E-2,3.159368690908964E-2,1.5590046350829827E-2,3.063606057780071E-2,1.7119144178598833E-2,3.1597937745853788E-2,1.8722025891269315E-2,3.3132673491267493E-2,2.0467869696219859E-2,3.4545917394912404E-2,2.2313541233979099E-2,3.6076579805742484E-2,2.4281622986608516E-2,3.7530077873577206E-2,2.6357371351758609E-2,3.951617492226122E-2,2.8613439742178691E-2,4.0570073482246415E-2,3.0088899288816959E-2,3.2723761020838391E-2,2.715745314207586E-2,3.3914518581840573E-2,2.8684681586046982E-2,3.5389135989131307E-2,3.0328614022302112E-2,3.6844184395272324E-2,3.2040724415524482E-2,3.8385511883158578E-2,3.3842288328736335E-2,3.9948648566347993E-2,3.57174550338007E-2,4.1743219671821055E-2,1.6135923922656392E-2,0,0,0]
[null,null,null,null,{"$f":"'Input Constant'!E438","v":"Senior Debt: concessional "},"%",null,{"$f":"SUM(J252:AS252)","v":1},null,1.8390736517435835E-2,3.159368690908964E-2,1.5590046350829827E-2,3.063606057780071E-2,1.7119144178598833E-2,3.1597937745853788E-2,1.8722025891269315E-2,3.3132673491267493E-2,2.0467869696219859E-2,3.4545917394912404E-2,2.2313541233979099E-2,3.6076579805742484E-2,2.4281622986608516E-2,3.7530077873577206E-2,2.6357371351758609E-2,3.951617492226122E-2,2.8613439742178691E-2,4.0570073482246415E-2,3.0088899288816959E-2,3.2723761020838391E-2,2.715745314207586E-2,3.3914518581840573E-2,2.8684681586046982E-2,3.5389135989131307E-2,3.0328614022302112E-2,3.6844184395272324E-2,3.2040724415524482E-2,3.8385511883158578E-2,3.3842288328736335E-2,3.9948648566347993E-2,3.57174550338007E-2,4.1743219671821055E-2,1.6135923922656392E-2,0,0,0]
[null,null,null,null,{"$f":"'Input Constant'!E439","v":"Senior Debt: DEG"},null,null,{"$f":"SUM(J253:AS253)","v":1},null,1.8390736517435835E-2,3.159368690908964E-2,1.5590046350829827E-2,3.063606057780071E-2,1.7119144178598833E-2,3.1597937745853788E-2,1.8722025891269315E-2,3.3132673491267493E-2,2.0467869696219859E-2,3.4545917394912404E-2,2.2313541233979099E-2,3.6076579805742484E-2,2.4281622986608516E-2,3.7530077873577206E-2,2.6357371351758609E-2,3.951617492226122E-2,2.8613439742178691E-2,4.0570073482246415E-2,3.0088899288816959E-2,3.2723761020838391E-2,2.715745314207586E-2,3.3914518581840573E-2,2.8684681586046982E-2,3.5389135989131307E-2,3.0328614022302112E-2,3.6844184395272324E-2,3.2040724415524482E-2,3.8385511883158578E-2,3.3842288328736335E-2,3.9948648566347993E-2,3.57174550338007E-2,4.1743219671821055E-2,1.6135923922656392E-2,0,0,0]

{"sheet":"Scenario","index":8,"n_rows":116,"n_cols":53,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"UPPER(RIGHT(CELL(\"filename\",B1),LEN(CELL(\"filename\",B1))-SEARCH(\"]\",CELL(\"filename\",B1))))","v":"SCENARIO"}]
[]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,{"$f":"INDEX($I6:$V6,G$3)","v":"Base Case"},null,1,{"$f":"I4+1","v":2},{"$f":"J4+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,null,null,null,"Selected Case","Prior Case"]
[null,null,null,null,null,null,null,null,"Base Case","P90 Case","P99 Case","Fixed Degradation","OpEx up 10%","O&M to 5 USD","40 Year Operating Life","20 Year Operating Life","Post PPA High Case","Post PPA Low Case","Low Inflation Rate","High Inflation Rate","Lower CapExp Cost","Higher CapExp Cost","Spare","Spare","Spare","Spare","Spare","Spare","Spare","Spare","Spare","Spare","Spare","Spare","Spare"]
[null,"Timing Assumptions and Macro Economic"]
[null,null,"Dates"]
[null,null,null,"Delay Duration",null,"Mth(s)",{"$f":"INDEX(I9:AI9,$G$3)","v":0},0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Years",null,"Yr(s)",{"$f":"INDEX(I10:AI10,$G$3)","v":30},30,30,30,30,30,30,30,40,20,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[]
[null,null,"General USD Inflation Code",null,null,"Code",{"$f":"INDEX(I12:AI12,G3)","v":1},1,1,1,1,1,1,1,1,1,1,1,4,5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"General USD Inflation",null,null,"Description",{"$f":"INDEX($C$55:$C$59,G12)","v":"Base Case Inflation Rate"},null,{"$f":"INDEX($C$55:$C$59,I12)","v":"Base Case Inflation Rate"}]
[]
[null,"Operation Assumptions"]
[null,null,"Technical Operation Assumptions"]
[null,null,null,"Capacity"]
[null,null,null,"DC Capacity",null,"MWp",{"$f":"INDEX(I18:AI18,$G$3)","v":65.92},null,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92]
[null,null,null,"Capacity Factor",null,"%",{"$f":"INDEX(I19:AI19,$G$3)","v":0.317},0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003,{"$f":"I19","v":0.317},{"$f":"J19","v":0.29671200000000003},0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003,0.317,0.29671200000000003,0.28022800000000003]
[null,null,null,"Degradation Index",null,"% p.a.",3,3,1,1,1,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Degradation Index",null,"Description",{"$f":"INDEX($C$45:$C$47,G20)","v":"Guaranteed Degradation"},null,{"$f":"INDEX($C$45:$C$47,I20)","v":"Varying Degradation"}]
[]
[null,"Revenue and Expense Assumptions"]
[null,null,"PPA Price",null,null,"USD/MWH",{"$f":"INDEX(I24:AI24,$G$3)","v":75},null,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75]
[null,null,"Post PPA Price",null,null,"USD/MWH",{"$f":"INDEX(I25:AI25,$G$3)","v":25},25,25,25,25,25,25,25,25,25,40,20,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[]
[null,null,"Base O&M",null,null,"USD/kWy",{"$f":"INDEX(I27:AI27,$G$3)","v":8.34},null,8.34,8.34,8.34,8.34,8.34,5,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34]
[null,null,"O&M Change from Base",null,null,"%",{"$f":"INDEX(I28:AI28,$G$3)","v":0},null,0,0,0,0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"O&M Applied",null,null,"USD/kWy",{"$f":"INDEX(I29:AI29,$G$3)","v":8.34},8.34,{"$f":"I27*(1+I28)","v":8.34},{"$f":"J27*(1+J28)","v":8.34},8.34,8.34,9.1740000000000013,5,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34,8.34]
[]
[null,"Capital Expenditures"]
[null,null,"PV Plant Expenditure",null,null,"USD Million",{"$f":"INDEX(I32:AI32,G3)","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"Development Expenditure",null,null,"USD Million"]
[null,null,"Development Fee"]
[]
[]
[]
[]
[]
[]
[null,"Time Series Sensitivity"]
[null,null,"Degradation Code",null,null,1]
[]
[null,null,"Degradation Year",null,null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[null,null,"Varying Degradation",null,null,"% p.a.",null,null,3.6112602110001113E-3,3.6476219886709682E-3,3.6771315793358017E-3,3.7261208473282625E-3,3.7881525937852878E-3,3.8442735922459281E-3,3.8980732946769514E-3,3.9617563714424708E-3,4.0281755109383699E-3,4.0943887242193E-3,4.1578908341832754E-3,4.225173417514938E-3,4.30164515069964E-3,4.3634515415147401E-3,4.4178462709496547E-3,4.4602598378091773E-3,4.5104847486308053E-3,4.5409377141323315E-3,4.5706196388164422E-3,4.5871191713136028E-3,4.6103930319374431E-3,4.6408687216892286E-3,4.6699984445517373E-3,4.6955905784380469E-3,4.7326812534318474E-3,4.7704932368870523E-3,4.806584548829651E-3,4.8487923646547415E-3,4.8915485457972085E-3,4.9274728172485904E-3,4.9495655694629104E-3,4.9743872793190924E-3,4.993794843388244E-3,5.0078553427215233E-3,5.8407620096900814E-3,5.875076935861312E-3,5.9097974505584183E-3,5.9449307873693513E-3,5.9804843529225327E-3,6.0164657320933568E-3,6.0528826933983204E-3,6.0897431945883262E-3,6.1270553884429368E-3,6.1648276287844528E-3,6.2030684767131472E-3]
[null,null,"Flat Degradation",null,null,"% p.a.",null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,"Guaranteed Degradation",null,null,"% p.a.",null,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[]
[null,null,{"$f":"INDEX(C45:C47,$F$42)","v":"Varying Degradation"},null,null,null,{"$f":"INDEX(G45:G47,$F$42)","v":0},0,3.6112602110001113E-3,3.6476219886709682E-3,3.6771315793358017E-3,3.7261208473282625E-3,3.7881525937852878E-3,3.8442735922459281E-3,3.8980732946769514E-3,3.9617563714424708E-3,4.0281755109383699E-3,4.0943887242193E-3,4.1578908341832754E-3,4.225173417514938E-3,4.30164515069964E-3,4.3634515415147401E-3,4.4178462709496547E-3,4.4602598378091773E-3,4.5104847486308053E-3,4.5409377141323315E-3,4.5706196388164422E-3,4.5871191713136028E-3,4.6103930319374431E-3,4.6408687216892286E-3,4.6699984445517373E-3,4.6955905784380469E-3,4.7326812534318474E-3,4.7704932368870523E-3,4.806584548829651E-3,4.8487923646547415E-3,4.8915485457972085E-3,4.9274728172485904E-3,4.9495655694629104E-3,4.9743872793190924E-3,4.993794843388244E-3,5.0078553427215233E-3,5.8407620096900814E-3,5.875076935861312E-3,5.9097974505584183E-3,5.9449307873693513E-3,5.9804843529225327E-3,6.0164657320933568E-3,6.0528826933983204E-3,6.0897431945883262E-3,6.1270553884429368E-3,6.1648276287844528E-3,6.2030684767131472E-3]
[]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate Code",null,null,1]
[null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,null,"Base Case Inflation Rate",null,null,null,0.02,0.02,2.2000000000000002E-2,1.8000000000000002E-2,1.4999999999999999E-2,1.8000000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,0.02,0.02,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.3E-2,2.3E-2,2.2000000000000002E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[null,null,"2% Inflation Rate",null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"1.5% Inflation Rate",null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"1% Inflation Rate",null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"2.5% Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,{"$f":"INDEX(C55:C59,$F$53)","v":"Base Case Inflation Rate"},null,null,null,{"$f":"INDEX(G55:G59,$F$53)","v":0.02},{"$f":"INDEX(H55:H59,$F$53)","v":0.02},2.2000000000000002E-2,1.8000000000000002E-2,1.4999999999999999E-2,1.8000000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,0.02,0.02,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.2000000000000002E-2,2.3E-2,2.3E-2,2.2000000000000002E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[]
[]
[]
[]
[null,"Transposed Titles"]
[null,null,null,null,{"$f":"TRANSPOSE(I6:AI6)","v":"Base Case"},null,null,1]
[null,null,null,null,"P90 Case"]
[null,null,null,null,"P99 Case"]
[null,null,null,null,"Fixed Degradation"]
[null,null,null,null,"OpEx up 10%"]
[null,null,null,null,"O&M to 5 USD"]
[null,null,null,null,"40 Year Operating Life"]
[null,null,null,null,"20 Year Operating Life"]
[null,null,null,null,"Post PPA High Case"]
[null,null,null,null,"Post PPA Low Case"]
[null,null,null,null,"Low Inflation Rate"]
[null,null,null,null,"High Inflation Rate"]
[null,null,null,null,"Lower CapExp Cost"]
[null,null,null,null,"Higher CapExp Cost"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,"Spare"]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"}]

{"sheet":"Timing Flags","index":9,"n_rows":148,"n_cols":436,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"UPPER(RIGHT(CELL(\"filename\",B1),LEN(CELL(\"filename\",B1))-SEARCH(\"]\",CELL(\"filename\",B1))))","v":"TIMING FLAGS"}]
[null,null,"Model Test"]
[null,null,"Active Scenario",null,null,null,{"$f":"Scenario!G4","v":"Base Case"}]
[]
[null,null,"Pre-operational period beginning date",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N12","v":"2020-01-01"},{"$f":"'Timing Flags'!O12","v":"2020-02-01"},{"$f":"'Timing Flags'!P12","v":"2020-03-01"},{"$f":"'Timing Flags'!Q12","v":"2020-04-01"},{"$f":"'Timing Flags'!R12","v":"2020-05-01"},{"$f":"'Timing Flags'!S12","v":"2020-06-01"},{"$f":"'Timing Flags'!T12","v":"2020-07-01"},{"$f":"'Timing Flags'!U12","v":"2020-08-01"},{"$f":"'Timing Flags'!V12","v":"2020-09-01"},{"$f":"'Timing Flags'!W12","v":"2020-10-01"},{"$f":"'Timing Flags'!X12","v":"2020-11-01"},{"$f":"'Timing Flags'!Y12","v":"2020-12-01"},{"$f":"'Timing Flags'!Z12","v":"2021-01-01"},{"$f":"'Timing Flags'!AA12","v":"2021-02-01"},{"$f":"'Timing Flags'!AB12","v":"2021-03-01"},{"$f":"'Timing Flags'!AC12","v":"2021-04-01"},{"$f":"'Timing Flags'!AD12","v":"2021-05-01"},{"$f":"'Timing Flags'!AE12","v":"2021-06-01"},{"$f":"'Timing Flags'!AF12","v":"2021-07-01"},{"$f":"'Timing Flags'!AG12","v":"2021-08-01"},{"$f":"'Timing Flags'!AH12","v":"2021-09-01"},{"$f":"'Timing Flags'!AI12","v":"2021-10-01"},{"$f":"'Timing Flags'!AJ12","v":"2021-11-01"},{"$f":"'Timing Flags'!AK12","v":"2021-12-01"},{"$f":"'Timing Flags'!AL12","v":"2022-01-01"},{"$f":"'Timing Flags'!AM12","v":"2022-02-01"},{"$f":"'Timing Flags'!AN12","v":"2022-03-01"},{"$f":"'Timing Flags'!AO12","v":"2022-04-01"},{"$f":"'Timing Flags'!AP12","v":"2022-05-01"},{"$f":"'Timing Flags'!AQ12","v":"2022-06-01"},{"$f":"'Timing Flags'!AR12","v":"2022-07-01"},{"$f":"'Timing Flags'!AS12","v":"2022-08-01"},{"$f":"'Timing Flags'!AT12","v":"2022-09-01"},{"$f":"'Timing Flags'!AU12","v":"2022-10-01"},{"$f":"'Timing Flags'!AV12","v":"2022-11-01"},{"$f":"'Timing Flags'!AW12","v":"2022-12-01"},{"$f":"'Timing Flags'!AX12","v":"2023-01-01"},{"$f":"'Timing Flags'!AY12","v":"2023-02-01"},{"$f":"'Timing Flags'!AZ12","v":"2023-03-01"},{"$f":"'Timing Flags'!BA12","v":"2023-04-01"},{"$f":"'Timing Flags'!BB12","v":"2023-05-01"},{"$f":"'Timing Flags'!BC12","v":"2023-06-01"},{"$f":"'Timing Flags'!BD12","v":"2023-07-01"},{"$f":"'Timing Flags'!BE12","v":"2023-08-01"},{"$f":"'Timing Flags'!BF12","v":"2023-09-01"},{"$f":"'Timing Flags'!BG12","v":"2023-10-01"},{"$f":"'Timing Flags'!BH12","v":"2023-11-01"},{"$f":"'Timing Flags'!BI12","v":"2023-12-01"},{"$f":"'Timing Flags'!BJ12","v":"2024-01-01"},{"$f":"'Timing Flags'!BK12","v":"2024-02-01"},{"$f":"'Timing Flags'!BL12","v":"2024-03-01"},{"$f":"'Timing Flags'!BM12","v":"2024-04-01"},{"$f":"'Timing Flags'!BN12","v":"2024-05-01"},{"$f":"'Timing Flags'!BO12","v":"2024-06-01"},{"$f":"'Timing Flags'!BP12","v":"2024-07-01"},{"$f":"'Timing Flags'!BQ12","v":"2024-08-01"},{"$f":"'Timing Flags'!BR12","v":"2024-09-01"},{"$f":"'Timing Flags'!BS12","v":"2024-10-01"},{"$f":"'Timing Flags'!BT12","v":"2024-11-01"},{"$f":"'Timing Flags'!BU12","v":"2024-12-01"},{"$f":"'Timing Flags'!BV12","v":"2025-01-01"},{"$f":"'Timing Flags'!BW12","v":"2025-02-01"},{"$f":"'Timing Flags'!BX12","v":"2025-03-01"},{"$f":"'Timing Flags'!BY12","v":"2025-04-01"},{"$f":"'Timing Flags'!BZ12","v":"2025-05-01"},{"$f":"'Timing Flags'!CA12","v":"2025-06-01"},{"$f":"'Timing Flags'!CB12","v":"2025-07-01"},{"$f":"'Timing Flags'!CC12","v":"2025-08-01"},{"$f":"'Timing Flags'!CD12","v":"2025-09-01"},{"$f":"'Timing Flags'!CE12","v":"2025-10-01"},{"$f":"'Timing Flags'!CF12","v":"2025-11-01"},{"$f":"'Timing Flags'!CG12","v":"2025-12-01"},{"$f":"'Timing Flags'!CH12","v":"2026-01-01"},{"$f":"'Timing Flags'!CI12","v":"2026-02-01"},{"$f":"'Timing Flags'!CJ12","v":"2026-03-01"},{"$f":"'Timing Flags'!CK12","v":"2026-04-01"},{"$f":"'Timing Flags'!CL12","v":"2026-05-01"},{"$f":"'Timing Flags'!CM12","v":"2026-06-01"},{"$f":"'Timing Flags'!CN12","v":"2026-07-01"},{"$f":"'Timing Flags'!CO12","v":"2026-08-01"}]
[null,null,"Pre-operational period ending date",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M13","v":"2019-12-31"},{"$f":"'Timing Flags'!N13","v":"2020-01-31"},{"$f":"'Timing Flags'!O13","v":"2020-02-29"},{"$f":"'Timing Flags'!P13","v":"2020-03-31"},{"$f":"'Timing Flags'!Q13","v":"2020-04-30"},{"$f":"'Timing Flags'!R13","v":"2020-05-31"},{"$f":"'Timing Flags'!S13","v":"2020-06-30"},{"$f":"'Timing Flags'!T13","v":"2020-07-31"},{"$f":"'Timing Flags'!U13","v":"2020-08-31"},{"$f":"'Timing Flags'!V13","v":"2020-09-30"},{"$f":"'Timing Flags'!W13","v":"2020-10-31"},{"$f":"'Timing Flags'!X13","v":"2020-11-30"},{"$f":"'Timing Flags'!Y13","v":"2020-12-31"},{"$f":"'Timing Flags'!Z13","v":"2021-01-31"},{"$f":"'Timing Flags'!AA13","v":"2021-02-28"},{"$f":"'Timing Flags'!AB13","v":"2021-03-31"},{"$f":"'Timing Flags'!AC13","v":"2021-04-30"},{"$f":"'Timing Flags'!AD13","v":"2021-05-31"},{"$f":"'Timing Flags'!AE13","v":"2021-06-30"},{"$f":"'Timing Flags'!AF13","v":"2021-07-31"},{"$f":"'Timing Flags'!AG13","v":"2021-08-31"},{"$f":"'Timing Flags'!AH13","v":"2021-09-30"},{"$f":"'Timing Flags'!AI13","v":"2021-10-31"},{"$f":"'Timing Flags'!AJ13","v":"2021-11-30"},{"$f":"'Timing Flags'!AK13","v":"2021-12-31"},{"$f":"'Timing Flags'!AL13","v":"2022-01-31"},{"$f":"'Timing Flags'!AM13","v":"2022-02-28"},{"$f":"'Timing Flags'!AN13","v":"2022-03-31"},{"$f":"'Timing Flags'!AO13","v":"2022-04-30"},{"$f":"'Timing Flags'!AP13","v":"2022-05-31"},{"$f":"'Timing Flags'!AQ13","v":"2022-06-30"},{"$f":"'Timing Flags'!AR13","v":"2022-07-31"},{"$f":"'Timing Flags'!AS13","v":"2022-08-31"},{"$f":"'Timing Flags'!AT13","v":"2022-09-30"},{"$f":"'Timing Flags'!AU13","v":"2022-10-31"},{"$f":"'Timing Flags'!AV13","v":"2022-11-30"},{"$f":"'Timing Flags'!AW13","v":"2022-12-31"},{"$f":"'Timing Flags'!AX13","v":"2023-01-31"},{"$f":"'Timing Flags'!AY13","v":"2023-02-28"},{"$f":"'Timing Flags'!AZ13","v":"2023-03-31"},{"$f":"'Timing Flags'!BA13","v":"2023-04-30"},{"$f":"'Timing Flags'!BB13","v":"2023-05-31"},{"$f":"'Timing Flags'!BC13","v":"2023-06-30"},{"$f":"'Timing Flags'!BD13","v":"2023-07-31"},{"$f":"'Timing Flags'!BE13","v":"2023-08-31"},{"$f":"'Timing Flags'!BF13","v":"2023-09-30"},{"$f":"'Timing Flags'!BG13","v":"2023-10-31"},{"$f":"'Timing Flags'!BH13","v":"2023-11-30"},{"$f":"'Timing Flags'!BI13","v":"2023-12-31"},{"$f":"'Timing Flags'!BJ13","v":"2024-01-31"},{"$f":"'Timing Flags'!BK13","v":"2024-02-29"},{"$f":"'Timing Flags'!BL13","v":"2024-03-31"},{"$f":"'Timing Flags'!BM13","v":"2024-04-30"},{"$f":"'Timing Flags'!BN13","v":"2024-05-31"},{"$f":"'Timing Flags'!BO13","v":"2024-06-30"},{"$f":"'Timing Flags'!BP13","v":"2024-07-31"},{"$f":"'Timing Flags'!BQ13","v":"2024-08-31"},{"$f":"'Timing Flags'!BR13","v":"2024-09-30"},{"$f":"'Timing Flags'!BS13","v":"2024-10-31"},{"$f":"'Timing Flags'!BT13","v":"2024-11-30"},{"$f":"'Timing Flags'!BU13","v":"2024-12-31"},{"$f":"'Timing Flags'!BV13","v":"2025-01-31"},{"$f":"'Timing Flags'!BW13","v":"2025-02-28"},{"$f":"'Timing Flags'!BX13","v":"2025-03-31"},{"$f":"'Timing Flags'!BY13","v":"2025-04-30"},{"$f":"'Timing Flags'!BZ13","v":"2025-05-31"},{"$f":"'Timing Flags'!CA13","v":"2025-06-30"},{"$f":"'Timing Flags'!CB13","v":"2025-07-31"},{"$f":"'Timing Flags'!CC13","v":"2025-08-31"},{"$f":"'Timing Flags'!CD13","v":"2025-09-30"},{"$f":"'Timing Flags'!CE13","v":"2025-10-31"},{"$f":"'Timing Flags'!CF13","v":"2025-11-30"},{"$f":"'Timing Flags'!CG13","v":"2025-12-31"},{"$f":"'Timing Flags'!CH13","v":"2026-01-31"},{"$f":"'Timing Flags'!CI13","v":"2026-02-28"},{"$f":"'Timing Flags'!CJ13","v":"2026-03-31"},{"$f":"'Timing Flags'!CK13","v":"2026-04-30"},{"$f":"'Timing Flags'!CL13","v":"2026-05-31"},{"$f":"'Timing Flags'!CM13","v":"2026-06-30"},{"$f":"'Timing Flags'!CN13","v":"2026-07-31"},{"$f":"'Timing Flags'!CO13","v":"2026-08-31"}]
[null,null,"Timeline Label",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N58","v":"Dev"},{"$f":"'Timing Flags'!O58","v":"Dev"},{"$f":"'Timing Flags'!P58","v":"Dev"},{"$f":"'Timing Flags'!Q58","v":"Dev"},{"$f":"'Timing Flags'!R58","v":"Dev"},{"$f":"'Timing Flags'!S58","v":"Dev"},{"$f":"'Timing Flags'!T58","v":"Dev"},{"$f":"'Timing Flags'!U58","v":"Dev"},{"$f":"'Timing Flags'!V58","v":"Dev"},{"$f":"'Timing Flags'!W58","v":"Dev"},{"$f":"'Timing Flags'!X58","v":"Dev"},{"$f":"'Timing Flags'!Y58","v":"Dev"},{"$f":"'Timing Flags'!Z58","v":"Dev"},{"$f":"'Timing Flags'!AA58","v":"Dev"},{"$f":"'Timing Flags'!AB58","v":"Dev"},{"$f":"'Timing Flags'!AC58","v":"Dev"},{"$f":"'Timing Flags'!AD58","v":"Dev"},{"$f":"'Timing Flags'!AE58","v":"FC"},{"$f":"'Timing Flags'!AF58","v":"Cons "},{"$f":"'Timing Flags'!AG58","v":"Cons "},{"$f":"'Timing Flags'!AH58","v":"Cons "},{"$f":"'Timing Flags'!AI58","v":"Cons "},{"$f":"'Timing Flags'!AJ58","v":"Cons "},{"$f":"'Timing Flags'!AK58","v":"Cons "},{"$f":"'Timing Flags'!AL58","v":"Cons "},{"$f":"'Timing Flags'!AM58","v":"Cons "},{"$f":"'Timing Flags'!AN58","v":"Cons "},{"$f":"'Timing Flags'!AO58","v":"Cons "},{"$f":"'Timing Flags'!AP58","v":"Cons "},{"$f":"'Timing Flags'!AQ58","v":"Ops"},{"$f":"'Timing Flags'!AR58","v":"Ops"},{"$f":"'Timing Flags'!AS58","v":"Ops"},{"$f":"'Timing Flags'!AT58","v":"Ops"},{"$f":"'Timing Flags'!AU58","v":"Ops"},{"$f":"'Timing Flags'!AV58","v":"Ops"},{"$f":"'Timing Flags'!AW58","v":"Ops"},{"$f":"'Timing Flags'!AX58","v":"Ops"},{"$f":"'Timing Flags'!AY58","v":"Ops"},{"$f":"'Timing Flags'!AZ58","v":"Ops"},{"$f":"'Timing Flags'!BA58","v":"Ops"},{"$f":"'Timing Flags'!BB58","v":"Ops"},{"$f":"'Timing Flags'!BC58","v":"Ops"},{"$f":"'Timing Flags'!BD58","v":"Ops"},{"$f":"'Timing Flags'!BE58","v":"Ops"},{"$f":"'Timing Flags'!BF58","v":"Ops"},{"$f":"'Timing Flags'!BG58","v":"Ops"},{"$f":"'Timing Flags'!BH58","v":"Ops"},{"$f":"'Timing Flags'!BI58","v":"Ops"},{"$f":"'Timing Flags'!BJ58","v":"Ops"},{"$f":"'Timing Flags'!BK58","v":"Ops"},{"$f":"'Timing Flags'!BL58","v":"Ops"},{"$f":"'Timing Flags'!BM58","v":"Ops"},{"$f":"'Timing Flags'!BN58","v":"Ops"},{"$f":"'Timing Flags'!BO58","v":"Ops"},{"$f":"'Timing Flags'!BP58","v":"Ops"},{"$f":"'Timing Flags'!BQ58","v":"Ops"},{"$f":"'Timing Flags'!BR58","v":"Ops"},{"$f":"'Timing Flags'!BS58","v":"Ops"},{"$f":"'Timing Flags'!BT58","v":"Ops"},{"$f":"'Timing Flags'!BU58","v":"Ops"},{"$f":"'Timing Flags'!BV58","v":"Ops"},{"$f":"'Timing Flags'!BW58","v":"Ops"},{"$f":"'Timing Flags'!BX58","v":"Ops"},{"$f":"'Timing Flags'!BY58","v":"Ops"},{"$f":"'Timing Flags'!BZ58","v":"Ops"},{"$f":"'Timing Flags'!CA58","v":"Ops"},{"$f":"'Timing Flags'!CB58","v":"Ops"},{"$f":"'Timing Flags'!CC58","v":"Ops"},{"$f":"'Timing Flags'!CD58","v":"Ops"},{"$f":"'Timing Flags'!CE58","v":"Ops"},{"$f":"'Timing Flags'!CF58","v":"Ops"},{"$f":"'Timing Flags'!CG58","v":"Ops"},{"$f":"'Timing Flags'!CH58","v":"Ops"},{"$f":"'Timing Flags'!CI58","v":"Ops"},{"$f":"'Timing Flags'!CJ58","v":"Ops"},{"$f":"'Timing Flags'!CK58","v":"Ops"},{"$f":"'Timing Flags'!CL58","v":"Ops"},{"$f":"'Timing Flags'!CM58","v":"Ops"},{"$f":"'Timing Flags'!CN58","v":"Ops"},{"$f":"'Timing Flags'!CO58","v":"Ops"}]
[null,null,null,null,null,null,null,null,"Driver","Driver"]
[null,null,null,null,null,null,"Units",null,"Constant 1","Constant 2","Sum","Test","Start"]
[null,null,"Model Column Counter"]
[null,null,null,"Model column counter",null,null,"#",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,"Beginning Date for Pre-Operational Periods",null,null,"Date",null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},null,null,null,null,{"$f":"M13+1","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01",{"$f":"AS13+1","v":"2022-09-01"},"2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01",{"$f":"BY13+1","v":"2025-05-01"},"2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01"]
[null,null,null,"Ending Date for Pre-Operational Periods",null,null,"Date",null,{"$f":"'Input Constant'!G9","v":1},null,null,null,{"$f":"I12-1","v":"2019-12-31"},{"$f":"EOMONTH(N12,$I$13-1)","v":"2020-01-31"},"2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31",{"$f":"EOMONTH(AT12,$I$13-1)","v":"2022-09-30"},"2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30",{"$f":"EOMONTH(BZ12,$I$13-1)","v":"2025-05-31"},"2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31"]
[null,null,null,"No Days in model period",null,null,"days",null,null,null,null,null,null,{"$f":"N13-N12+1","v":31},29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"AT13-AT12+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"BZ13-BZ12+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31]
[null,null,null,"Month Number",null,null,"Month",null,null,null,null,null,{"$f":"MONTH(M13)","v":12},1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,{"$f":"MONTH(AS13)","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,{"$f":"MONTH(BY13)","v":4},5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[null,null,null,"Fiscal Year End Switch",null,null,"Flag",null,{"$f":"'Input Constant'!G37","v":12},null,null,null,{"$f":"(M15=$I$16)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"(AS15=$I$16)*1","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"(BY15=$I$16)*1","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,"Calander Year Ending",null,null,"year",null,null,null,null,null,{"$f":"YEAR(M13)","v":2019},{"$f":"IF(N16,M17,M17+1)","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"IF(AT16,AS17,AS17+1)","v":2050},2051,2052,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2074,2075,2076,2077,2078,{"$f":"IF(BZ16,BY17,BY17+1)","v":2079},2080,2081,2082,2083,2084,2085,2085,2086,2087,2088,2089,2090,2091,2092,2093]
[null,null,null,"Year Counter from Months",null,null,"Year #",null,{"$f":"'Input Constant'!G9","v":1},null,null,null,null,{"$f":"ROUNDUP($I$18/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP($I$18/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP($I$18/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Financial Close Date Flag"]
[null,null,null,"Financial Close Date Flag",null,null,"flag","FC Date",{"$f":"'Input Constant'!G19","v":"2021-06-30"},null,{"$f":"SUM(N21:CO21)","v":1},{"$f":"K21=1","v":true},null,{"$f":"AND(N$13>=$I21,N$12<=$I21)*1","v":0},{"$f":"AND(O13>=$I$21,O12<=$I$21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AU13>=$I$21,AU12<=$I$21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CA13>=$I$21,CA12<=$I$21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Financial Close Date Flag+1",null,null,"flag",null,{"$f":"EOMONTH(I21,1)","v":"2021-07-31"},null,{"$f":"SUM(N22:CO22)","v":1},{"$f":"K22=1","v":true},null,{"$f":"AND(N$13>=$I22,N$12<=$I22)*1","v":0},{"$f":"AND(O$13>=$I22,O$12<=$I22)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(Y$13>=$I22,Y$12<=$I22)*1","v":0},0,0,0,0,0,0,1,0,0,{"$f":"AND(AI$13>=$I22,AI$12<=$I22)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AS$13>=$I22,AS$12<=$I22)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BC$13>=$I22,BC$12<=$I22)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BM$13>=$I22,BM$12<=$I22)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BW$13>=$I22,BW$12<=$I22)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CG$13>=$I22,CG$12<=$I22)*1","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Pre-financial close date flag",null,null,"flag",null,{"$f":"EOMONTH(I21,-1)","v":"2021-05-31"},null,{"$f":"SUM(N23:CO23)","v":1},{"$f":"K23=1","v":true},null,{"$f":"AND(N$13>=$I23,N$12<=$I23)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction Timing"]
[null,null,null,"Construction Start date",null,null,"Date","Cons start",{"$f":"'Input Constant'!G21","v":"2021-07-01"},null,{"$f":"SUM(N26:CO26)","v":1},{"$f":"K26=1","v":true},null,{"$f":"AND(N$13>=$I26,N$12<=$I26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT$13>=$I26,AT$12<=$I26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$13>=$I26,BZ$12<=$I26)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"No days in first construction period",null,null,"days","Cons start",{"$f":"'Input Constant'!G21","v":"2021-07-01"},null,{"$f":"SUM(N27:CO27)","v":31},null,null,{"$f":"IF(N26,N$13-$I27+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT26,AT$13-$I27+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ26,BZ$13-$I27+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction End flag",null,null,"flag","End of Cons",{"$f":"'Input Constant'!G23","v":"2022-05-31"},null,{"$f":"SUM(N29:CO29)","v":1},{"$f":"K29=1","v":true},null,{"$f":"AND(N$13>=$I29,N$12<=$I29)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"AND(AT$13>=$I29,AT$12<=$I29)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$13>=$I29,BZ$12<=$I29)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"No days in last construction period",null,null,"days",null,{"$f":"'Input Constant'!G23","v":"2022-05-31"},null,{"$f":"SUM(N30:CO30)","v":31},null,null,{"$f":"IF(N29,$I30-N12+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,0,{"$f":"IF(AT29,$I30-AT12+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ29,$I30-BZ12+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Construction period flag",null,null,"flag",null,{"$f":"'Input Constant'!G21","v":"2021-07-01"},{"$f":"'Input Constant'!G23","v":"2022-05-31"},{"$f":"SUM(N32:CO32)","v":11},null,null,{"$f":"AND(N$13>=$I32,N$12<=$J32)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"AND(AT$13>=$I32,AT$12<=$J32)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$13>=$I32,BZ$12<=$J32)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction period counter",null,null,"#",null,null,null,null,null,null,{"$f":"(M33+N32)*N32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,0,0,0,{"$f":"(AS33+AT32)*AT32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY33+BZ32)*BZ32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Full Construction Period",null,null,"#",null,{"$f":"'Input Constant'!G21","v":"2021-07-01"},{"$f":"'Input Constant'!G23","v":"2022-05-31"},{"$f":"SUM(N34:CO34)","v":11},null,null,{"$f":"AND($I$34<=N12,$J$34>=N13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"AND($I$34<=AT12,$J$34>=AT13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($I$34<=BZ12,$J$34>=BZ13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction Code",null,null,"#",null,null,null,null,null,null,{"$f":"N26*(N34=0)+N34*2+(N33=0)*N29*3","v":0},{"$f":"O26*(O34=0)+O34*2+(O33=0)*O29*3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA26*(CA34=0)+CA34*2+(CA33=0)*CA29*3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"No days in construction phase",null,null,"days",null,{"$f":"'Timing Flags'!K27","v":31},{"$f":"'Timing Flags'!K30","v":31},{"$f":"SUM(N36:CO36)","v":335},null,null,{"$f":"IF(N35,CHOOSE(N35,$I$36,N14,$J$36))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,31,30,31,30,31,31,28,31,30,31,0,0,0,{"$f":"IF(AT35,CHOOSE(AT35,$I$36,AT14,$J$36))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ35,CHOOSE(BZ35,$I$36,BZ14,$J$36))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction and FC ",null,null,"#",null,null,null,null,null,null,{"$f":"OR(N32,N21)*1","v":0},{"$f":"OR(O32,O21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OR(CA32,CA21)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Conversion to Term",null,null,"#",null,{"$f":"EOMONTH('Input Constant'!G23,0)","v":"2022-05-31"},null,null,null,null,{"$f":"(N6=$I$38)*1","v":0},{"$f":"(O6=$I$38)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA6=$I$38)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operation Timing"]
[null,null,null,"Operation Start flag",null,null,"flag",null,{"$f":"'Input Constant'!G29","v":"2022-06-01"},null,{"$f":"SUM(N41:CO41)","v":1},{"$f":"K41=1","v":true},null,{"$f":"AND(N$13>=$I41,N$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(X$13>=$I41,X$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AH$13>=$I41,AH$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,1,{"$f":"AND(AR$13>=$I41,AR$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BB$13>=$I41,BB$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BL$13>=$I41,BL$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BV$13>=$I41,BV$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CF$13>=$I41,CF$12<=$I41)*1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation End  flag",null,null,"flag",null,{"$f":"'Input Constant'!G35","v":"2052-06-01"},null,{"$f":"SUM(N42:CO42)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation period flag",null,null,"flag",null,{"$f":"'Input Constant'!G33","v":"2022-06-01"},{"$f":"'Input Constant'!G35","v":"2052-06-01"},{"$f":"SUM(N43:CO43)","v":51},null,null,{"$f":"AND(N$13>=$I43,N$12<=$J43)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"AND(AT$13>=$I43,AT$12<=$J43)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BZ$13>=$I43,BZ$12<=$J43)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Development Timing"]
[null,null,null,"Development start date flag",null,null,"flag",null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},null,{"$f":"SUM(N46:CO46)","v":1},{"$f":"K46=1","v":true},null,{"$f":"AND(N$13>=$I46,N$12<=$I46)*1","v":1},0,0,0,0,0,0,0,0,0,{"$f":"AND(X$13>=$I46,X$12<=$I46)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AH$13>=$I46,AH$12<=$I46)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AR$13>=$I46,AR$12<=$I46)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BB$13>=$I46,BB$12<=$I46)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BL$13>=$I46,BL$12<=$I46)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BV$13>=$I46,BV$12<=$I46)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CF$13>=$I46,CF$12<=$I46)*1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Development end date flag",null,null,"flag",null,{"$f":"'Input Constant'!G17","v":"2021-05-31"},null,{"$f":"SUM(N47:CO47)","v":1},{"$f":"K47=1","v":true},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Development period flag",null,null,"flag",null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},{"$f":"'Input Constant'!G17","v":"2021-05-31"},{"$f":"SUM(N48:CO48)","v":17},null,null,{"$f":"AND(N$13>=$I48,N$12<=$J48)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT$13>=$I48,AT$12<=$J48)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$13>=$I48,BZ$12<=$J48)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Development period counter",null,null,"#",null,null,null,null,null,null,{"$f":"(M49+N48)*N48","v":1},{"$f":"(N49+O48)*O48","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BZ49+CA48)*CA48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Timeline Label"]
[null,null,null,"Timeline label Code",null,null,"#",null,null,null,null,null,null,{"$f":"N48+N43*4+N34*3+N21*2","v":1},{"$f":"O48+O43*4+O34*3+O21*2","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"CA48+CA43*4+CA34*3+CA21*2","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"Development phase",null,null,"Dev"]
[null,null,null,"Financial Close Period",null,null,"FC"]
[null,null,null,"Construction phase",null,null,"Cons "]
[null,null,null,"Operation phase",null,null,"Ops"]
[null,null,null,"Shut-down",null,null,"Shut-down"]
[null,null,null,"Timeline Label",null,null,null,null,null,null,null,null,null,{"$f":"INDEX($G$53:$G$57,N52)","v":"Dev"},{"$f":"INDEX($G$53:$G$57,O52)","v":"Dev"},"Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","Dev","FC","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"INDEX($G$53:$G$57,CA52)","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops"]
[]
[null,null,"Actual/Forecast Flag",null,null,null,"flag",null,{"$f":"'Input Constant'!G39","v":"2018-01-01"},null,null,null,null,{"$f":"(N6<=$I$60)*1","v":0},{"$f":"(O6<=$I$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA6<=$I$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Semester and Year Label"]
[null,null,null,"Fiscal Year End Flag",null,null,"flag",null,{"$f":"'Timing Flags'!I85","v":5},null,null,null,null,{"$f":"(MONTH(N6)=$I$63)*1","v":0},{"$f":"(MONTH(O6)=$I$63)*1","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"(MONTH(CA6)=$I$63)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,null,"Fiscal Year  ",null,null,"Year",null,null,null,null,null,{"$f":"YEAR(M6+1)","v":2020},{"$f":"IF(M63=1,M64+1,M64)","v":2020},{"$f":"IF(N63=1,N64+1,N64)","v":2020},2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,{"$f":"IF(BZ63=1,BZ64+1,BZ64)","v":2026},2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027]
[null,null,null,"Smester Counter",null,null,"#",null,{"$f":"'Timing Flags'!I87","v":6},null,null,null,{"$f":"I65","v":6},{"$f":"IF(M65=6,1,M65+1)","v":1},{"$f":"IF(N65=6,1,N65+1)","v":2},3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,6,1,2,3,4,5,{"$f":"IF(BZ65=6,1,BZ65+1)","v":6},1,2,3,4,5,6,1,2,3,4,5,6,1,2]
[null,null,null,"Month in Year",null,null,"Month",null,null,null,null,null,{"$f":"M65","v":6},{"$f":"IF(M63,1,M66+1)","v":7},{"$f":"IF(N63,1,N66+1)","v":8},9,10,11,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(BZ63,1,BZ66+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3]
[null,null,null,"Semester in Year",null,null,"#",null,null,null,null,null,{"$f":"IF(M66>6,2,1)","v":1},{"$f":"IF(N66>6,2,1)","v":2},{"$f":"IF(O66>6,2,1)","v":2},2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,{"$f":"IF(CA66>6,2,1)","v":1},1,1,1,1,1,2,2,2,2,2,2,1,1,1]
[null,null,null,"Label",null,null,null,null,null,null,null,null,{"$f":"M64&\" \"&M67","v":"2020 1"},{"$f":"N64&\" \"&N67","v":"2020 2"},{"$f":"O64&\" \"&O67","v":"2020 2"},"2020 2","2020 2","2020 2","2021 1","2021 1","2021 1","2021 1","2021 1","2021 1","2021 2","2021 2","2021 2","2021 2","2021 2","2021 2","2022 1","2022 1","2022 1","2022 1","2022 1","2022 1","2022 2","2022 2","2022 2","2022 2","2022 2","2022 2","2023 1","2023 1","2023 1","2023 1","2023 1","2023 1","2023 2","2023 2","2023 2","2023 2","2023 2","2023 2","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 2","2024 2","2024 2","2024 2","2024 2","2024 2","2025 1","2025 1","2025 1","2025 1","2025 1","2025 1","2025 2","2025 2","2025 2","2025 2","2025 2","2025 2",{"$f":"CA64&\" \"&CA67","v":"2026 1"},"2026 1","2026 1","2026 1","2026 1","2026 1","2026 2","2026 2","2026 2","2026 2","2026 2","2026 2","2027 1","2027 1","2027 1"]
[]
[]
[]
[]
[null,null,"Start of Period for Month by Month Operations",null,null,null,null,null,null,null,null,null,{"$f":"M83","v":"2022-06-01"},"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01",{"$f":"BY83","v":"2027-10-01"},"2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01",{"$f":"EK83","v":"2033-02-01"},"2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01",{"$f":"GW83","v":"2038-06-01"},"2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01",{"$f":"JI83","v":"2043-10-01"},"2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01"]
[null,null,"End of Period for Month by Month Operations",null,null,null,null,null,null,null,null,null,{"$f":"M84","v":"2022-06-30"},"2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30",{"$f":"BY84","v":"2027-10-31"},"2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31",{"$f":"EK84","v":"2033-02-28"},"2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31",{"$f":"GW84","v":"2038-06-30"},"2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30",{"$f":"JI84","v":"2043-10-31"},"2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31"]
[]
[null,null,"Start of Period with Periodic Timing",null,null,null,null,null,null,null,null,null,{"$f":"M101","v":"2021-06-01"},"2021-12-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01","2050-06-01","2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01",{"$f":"BY101","v":"2053-06-01"},"2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"EK101","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"GW101","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"JI101","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,"End of Period with Periodic Timing",null,null,null,null,null,"Driver","Driver",null,null,{"$f":"M102","v":"2021-11-30"},"2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30","2053-05-31",{"$f":"BY102","v":"2053-11-30"},"2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"EK102","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"GW102","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",{"$f":"JI102","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,"Units",null,"Constant 1","Constant 2","Sum","Start"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424]
[null,"Period Counter for Monthly Operations",null,null,null,null,null,null,{"$f":"'Input Constant'!G34","v":30},{"$f":"I81*12","v":360},null,null,1,{"$f":"M81+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BY81+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EK81+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GW81+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JI81+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,{"$f":"KZ81+1","v":301},302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,{"$f":"MF81+1","v":333},334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,{"$f":"NL81+1","v":365},366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,{"$f":"OR81+1","v":397},398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424]
[]
[null,null,"Start of Period for Month by Month Operations",null,null,null,"Date",null,null,null,null,null,{"$f":"L84+1","v":"2022-06-01"},"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01",{"$f":"BX84+1","v":"2027-10-01"},"2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01",{"$f":"EJ84+1","v":"2033-02-01"},"2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01",{"$f":"GV84+1","v":"2038-06-01"},"2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01",{"$f":"JH84+1","v":"2043-10-01"},"2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"KZ84+1","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01",{"$f":"MF84+1","v":"2050-02-01"},"2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01",{"$f":"NL84+1","v":"2052-10-01"},"2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01",{"$f":"OR84+1","v":"2055-06-01"},"2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01"]
[null,null,"End of Period for Month by Month Operations",null,null,null,"Date","COD Date",{"$f":"'Input Constant'!G33","v":"2022-06-01"},null,null,{"$f":"EOMONTH(I84,-1)","v":"2022-05-31"},{"$f":"EOMONTH(M83,0)","v":"2022-06-30"},"2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30",{"$f":"EOMONTH(BY83,0)","v":"2027-10-31"},"2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31",{"$f":"EOMONTH(EK83,0)","v":"2033-02-28"},"2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31",{"$f":"EOMONTH(GW83,0)","v":"2038-06-30"},"2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30",{"$f":"EOMONTH(JI83,0)","v":"2043-10-31"},"2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31",{"$f":"EOMONTH(LA83,0)","v":"2047-06-30"},"2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30",{"$f":"EOMONTH(NM83,0)","v":"2052-10-31"},"2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30"]
[null,null,"Fiscal Month End",null,null,null,"flag","EOMNTH Priod COD",{"$f":"MONTH(EOMONTH(I84,-1))","v":5},null,null,{"$f":"(MONTH(L84)=$I$85)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"(MONTH(BX84)=$I$85)*1","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"(MONTH(EJ84)=$I$85)*1","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MONTH(GV84)=$I$85)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"(MONTH(JH84)=$I$85)*1","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"(MONTH(LA84)=$I$85)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"(MONTH(NM84)=$I$85)*1","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,"Fiscal Year",null,null,null,"Year",null,null,null,null,{"$f":"YEAR(L84)+1","v":2023},{"$f":"IF(M85,L86+1,L86)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,{"$f":"IF(BY85,BX86+1,BX86)","v":2028},2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"IF(EK85,EJ86+1,EJ86)","v":2033},2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,{"$f":"IF(GW85,GV86+1,GV86)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,{"$f":"IF(JI85,JH86+1,JH86)","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,{"$f":"IF(LA85,KZ86+1,KZ86)","v":2048},2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,{"$f":"IF(MG85,MF86+1,MF86)","v":2050},2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,{"$f":"IF(NM85,NL86+1,NL86)","v":2053},2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,{"$f":"IF(OS85,OR86+1,OR86)","v":2056},2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058]
[null,null,"Month in Fiscal Year",null,null,null,"#",null,{"$f":"'Input Constant'!$G$10","v":6},null,null,1,{"$f":"IF(L87=12,1,L87+1)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"IF(BX87=12,1,BX87+1)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"IF(EJ87=12,1,EJ87+1)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"IF(GV87=12,1,GV87+1)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"IF(JH87=12,1,JH87+1)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"IF(KZ87=12,1,KZ87+1)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"IF(MF87=12,1,MF87+1)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"IF(NL87=12,1,NL87+1)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"IF(OR87=12,1,OR87+1)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5]
[null,null,"Semester in Fiscal Year",null,null,null,"#",null,{"$f":"'Input Constant'!$G$10","v":6},null,null,null,{"$f":"IF(M87<=$I$88,1,2)","v":1},1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,{"$f":"IF(BY87<=$I$88,1,2)","v":1},2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,{"$f":"IF(EK87<=$I$88,1,2)","v":2},2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,{"$f":"IF(GW87<=$I$88,1,2)","v":1},1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,{"$f":"IF(JI87<=$I$88,1,2)","v":1},2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,{"$f":"IF(LA87<=$I$88,1,2)","v":1},1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,{"$f":"IF(NM87<=$I$88,1,2)","v":1},2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1,1,2,2,2,2,2,2,1,1,1,1,1]
[null,null,"Year and Semester",null,null,null,"Label",null,null,null,null,null,{"$f":"M86&\" \"&M88","v":"2023 1"},"2023 1","2023 1","2023 1","2023 1","2023 2","2023 2","2023 2","2023 2","2023 2","2023 2","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 2","2024 2","2024 2","2024 2","2024 2","2024 2","2025 1","2025 1","2025 1","2025 1","2025 1","2025 1","2025 2","2025 2","2025 2","2025 2","2025 2","2025 2","2026 1","2026 1","2026 1","2026 1","2026 1","2026 1","2026 2","2026 2","2026 2","2026 2","2026 2","2026 2","2027 1","2027 1","2027 1","2027 1","2027 1","2027 1","2027 2","2027 2","2027 2","2027 2","2027 2","2027 2","2028 1","2028 1","2028 1","2028 1","2028 1",{"$f":"BY86&\" \"&BY88","v":"2028 1"},"2028 2","2028 2","2028 2","2028 2","2028 2","2028 2","2029 1","2029 1","2029 1","2029 1","2029 1","2029 1","2029 2","2029 2","2029 2","2029 2","2029 2","2029 2","2030 1","2030 1","2030 1","2030 1","2030 1","2030 1","2030 2","2030 2","2030 2","2030 2","2030 2","2030 2","2031 1","2031 1","2031 1","2031 1","2031 1","2031 1","2031 2","2031 2","2031 2","2031 2","2031 2","2031 2","2032 1","2032 1","2032 1","2032 1","2032 1","2032 1","2032 2","2032 2","2032 2","2032 2","2032 2","2032 2","2033 1","2033 1","2033 1","2033 1","2033 1","2033 1","2033 2","2033 2","2033 2",{"$f":"EK86&\" \"&EK88","v":"2033 2"},"2033 2","2033 2","2034 1","2034 1","2034 1","2034 1","2034 1","2034 1","2034 2","2034 2","2034 2","2034 2","2034 2","2034 2","2035 1","2035 1","2035 1","2035 1","2035 1","2035 1","2035 2","2035 2","2035 2","2035 2","2035 2","2035 2","2036 1","2036 1","2036 1","2036 1","2036 1","2036 1","2036 2","2036 2","2036 2","2036 2","2036 2","2036 2","2037 1","2037 1","2037 1","2037 1","2037 1","2037 1","2037 2","2037 2","2037 2","2037 2","2037 2","2037 2","2038 1","2038 1","2038 1","2038 1","2038 1","2038 1","2038 2","2038 2","2038 2","2038 2","2038 2","2038 2","2039 1",{"$f":"GW86&\" \"&GW88","v":"2039 1"},"2039 1","2039 1","2039 1","2039 1","2039 2","2039 2","2039 2","2039 2","2039 2","2039 2","2040 1","2040 1","2040 1","2040 1","2040 1","2040 1","2040 2","2040 2","2040 2","2040 2","2040 2","2040 2","2041 1","2041 1","2041 1","2041 1","2041 1","2041 1","2041 2","2041 2","2041 2","2041 2","2041 2","2041 2","2042 1","2042 1","2042 1","2042 1","2042 1","2042 1","2042 2","2042 2","2042 2","2042 2","2042 2","2042 2","2043 1","2043 1","2043 1","2043 1","2043 1","2043 1","2043 2","2043 2","2043 2","2043 2","2043 2","2043 2","2044 1","2044 1","2044 1","2044 1","2044 1",{"$f":"JI86&\" \"&JI88","v":"2044 1"},"2044 2","2044 2","2044 2","2044 2","2044 2","2044 2","2045 1","2045 1","2045 1","2045 1","2045 1","2045 1","2045 2","2045 2","2045 2","2045 2","2045 2","2045 2","2046 1","2046 1","2046 1","2046 1","2046 1","2046 1","2046 2","2046 2","2046 2","2046 2","2046 2","2046 2","2047 1","2047 1","2047 1","2047 1","2047 1","2047 1","2047 2","2047 2","2047 2","2047 2","2047 2","2047 2","2048 1",{"$f":"LA86&\" \"&LA88","v":"2048 1"},"2048 1","2048 1","2048 1","2048 1","2048 2","2048 2","2048 2","2048 2","2048 2","2048 2","2049 1","2049 1","2049 1","2049 1","2049 1","2049 1","2049 2","2049 2","2049 2","2049 2","2049 2","2049 2","2050 1","2050 1","2050 1","2050 1","2050 1","2050 1","2050 2","2050 2","2050 2","2050 2","2050 2","2050 2","2051 1","2051 1","2051 1","2051 1","2051 1","2051 1","2051 2","2051 2","2051 2","2051 2","2051 2","2051 2","2052 1","2052 1","2052 1","2052 1","2052 1","2052 1","2052 2","2052 2","2052 2","2052 2","2052 2","2052 2","2053 1","2053 1","2053 1","2053 1","2053 1",{"$f":"NM86&\" \"&NM88","v":"2053 1"},"2053 2","2053 2","2053 2","2053 2","2053 2","2053 2","2054 1","2054 1","2054 1","2054 1","2054 1","2054 1","2054 2","2054 2","2054 2","2054 2","2054 2","2054 2","2055 1","2055 1","2055 1","2055 1","2055 1","2055 1","2055 2","2055 2","2055 2","2055 2","2055 2","2055 2","2056 1","2056 1","2056 1","2056 1","2056 1","2056 1","2056 2","2056 2","2056 2","2056 2","2056 2","2056 2","2057 1","2057 1","2057 1","2057 1","2057 1","2057 1","2057 2","2057 2","2057 2","2057 2","2057 2","2057 2","2058 1","2058 1","2058 1","2058 1","2058 1"]
[]
[null,null,"Operations",null,null,null,"flag",null,{"$f":"'Input Constant'!G23","v":"2022-05-31"},{"$f":"'Input Constant'!$G$35","v":"2052-06-01"},null,null,{"$f":"AND(M$83>$I91,M$84<=$J91)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BY$83>$I91,BY$84<=$J91)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EK$83>$I91,EK$84<=$J91)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GW$83>$I91,GW$84<=$J91)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JI$83>$I91,JI$84<=$J91)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LU$83>$I91,LU$84<=$J91)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OG$83>$I91,OG$84<=$J91)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-COD",null,null,null,"Flag",null,{"$f":"'Input Constant'!G31","v":"2022-05-31"},null,null,null,{"$f":"(M83<$I$92)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY83<$I$92)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK83<$I$92)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW83<$I$92)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI83<$I$92)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LA83<$I$92)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(NM83<$I$92)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shut-Down",null,null,null,"flag",null,{"$f":"'Input Constant'!G35","v":"2052-06-01"},null,null,null,{"$f":"(M84>$I$93)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY84>$I$93)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK84>$I$93)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW84>$I$93)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI84>$I$93)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LA84>$I$93)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"(NM84>$I$93)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Code",null,null,null,"code",null,null,null,null,null,{"$f":"M92*1+M91*2+M93*3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"BY92*1+BY91*2+BY93*3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"EK92*1+EK91*2+EK93*3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"GW92*1+GW91*2+GW93*3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"JI92*1+JI91*2+JI93*3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"LA92*1+LA91*2+LA93*3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,{"$f":"NM92*1+NM91*2+NM93*3","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Project Phase",null,null,null,null,null,"Pre-cod","Operation","Shut-down",null,{"$f":"CHOOSE(M94,$I$95,$J$95,$K$95)","v":"Operation"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation",{"$f":"CHOOSE(BY94,$I$95,$J$95,$K$95)","v":"Operation"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation",{"$f":"CHOOSE(EK94,$I$95,$J$95,$K$95)","v":"Operation"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation",{"$f":"CHOOSE(GW94,$I$95,$J$95,$K$95)","v":"Operation"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation",{"$f":"CHOOSE(JI94,$I$95,$J$95,$K$95)","v":"Operation"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation",{"$f":"CHOOSE(LA94,$I$95,$J$95,$K$95)","v":"Operation"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Shut-down","Shut-down","Shut-down","Shut-down",{"$f":"CHOOSE(NM94,$I$95,$J$95,$K$95)","v":"Shut-down"},"Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down"]
[]
[null,"Period Counter for Debt and Cash Flow Analysis"]
[null,null,"Counter for Repayment",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Months in Period",null,null,null,"Months",null,{"$f":"'Input Constant'!G10","v":6},null,null,null,{"$f":"I99","v":6},{"$f":"IF(N98>1,$I$99,1)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(AT98>1,$I$99,1)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BZ98>1,$I$99,1)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"Month prior to COD Month",null,null,null,"Month ","COD Date",{"$f":"'Input Constant'!G33","v":"2022-06-01"},{"$f":"EOMONTH(I100,-1)","v":"2022-05-31"},{"$f":"MONTH(J100)","v":5}]
[null,null,"Start of Period with Periodic Timing",null,null,null,"date",null,null,null,null,null,{"$f":"L102+1","v":"2021-06-01"},"2021-12-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01",{"$f":"AR102+1","v":"2037-06-01"},"2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01","2050-06-01","2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01",{"$f":"BX102+1","v":"2053-06-01"},"2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01"]
[null,null,"End of Period with Periodic Timing",null,null,null,"date","COD Date",{"$f":"'Input Constant'!G33","v":"2022-06-01"},{"$f":"EOMONTH(DATE(YEAR(I102)-1,K100,1),0)","v":"2021-05-31"},null,{"$f":"J102","v":"2021-05-31"},{"$f":"EOMONTH(M101,M99-1)","v":"2021-11-30"},"2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31",{"$f":"EOMONTH(AS101,AS99-1)","v":"2037-11-30"},"2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30","2053-05-31",{"$f":"EOMONTH(BY101,BY99-1)","v":"2053-11-30"},"2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31"]
[null,null,"Total Days in Period",null,null,null,"days",null,null,null,null,null,{"$f":"M102-M101+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"AS102-AS101+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"BY102-BY101+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182]
[null,null,"Conversion of Construction Loan to Term Loan",null,null,null,"flag",null,{"$f":"'Timing Flags'!I38","v":"2022-05-31"},null,null,null,{"$f":"(M102=$I$104)*1","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS102=$I$104)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY102=$I$104)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations",null,null,null,"flag",null,{"$f":"'Input Constant'!G31","v":"2022-05-31"},{"$f":"'Input Constant'!$G$35","v":"2052-06-01"},{"$f":"SUM(M105:CN105)","v":60},null,{"$f":"AND(M$102>$I105,M$102<=$J105)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(AS$102>$I105,AS$102<=$J105)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"AND(BY$102>$I105,BY$102<=$J105)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development",null,null,null,"flag",null,{"$f":"'Input Constant'!G15","v":"2020-01-01"},{"$f":"'Input Constant'!G17","v":"2021-05-31"},null,null,{"$f":"AND(M$101>=$I106,M$102<=$J106)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AS$101>=$I106,AS$102<=$J106)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BY$101>=$I106,BY$102<=$J106)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction",null,null,null,"flag",null,{"$f":"'Input Constant'!G19","v":"2021-06-30"},{"$f":"'Input Constant'!G31","v":"2022-05-31"},null,null,{"$f":"AND(M$102>=$I107,M$102<=$J107)*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AS$102>=$I107,AS$102<=$J107)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BY$102>=$I107,BY$102<=$J107)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shut Down",null,null,null,"flag",null,{"$f":"'Input Constant'!G35","v":"2052-06-01"},null,null,null,{"$f":"(M102>$I$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS102>$I$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,{"$f":"(BY102>$I$108)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Code for Project Phase",null,null,null,"code",null,null,null,null,null,{"$f":"MAX(M106*1+M107*2+M105*3+M108*4,1)","v":2},2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MAX(AS106*1+AS107*2+AS105*3+AS108*4,1)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,{"$f":"MAX(BY106*1+BY107*2+BY105*3+BY108*4,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"Project Phase",null,null,null,"Dev","Cons","Cons","Ops","Shut-down",null,{"$f":"CHOOSE(M109,$G$110,$I$110,$J$110,$K$110)","v":"Cons"},"Cons","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"CHOOSE(AS109,$G$110,$I$110,$J$110,$K$110)","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Shut-down","Shut-down",{"$f":"CHOOSE(BY109,$G$110,$I$110,$J$110,$K$110)","v":"Shut-down"},"Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down"]
[]
[null,null,"Fiscal Year End Switch",null,null,null,"flag",null,{"$f":"I85","v":5},null,null,null,{"$f":"(MONTH(M102)=$I$112)*1","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":"(MONTH(AS102)=$I$112)*1","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":"(MONTH(BY102)=$I$112)*1","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1]
[null,null,"Semester in Year",null,null,null,"#",null,{"$f":"12/I88","v":2},null,null,{"$f":"I113","v":2},{"$f":"IF(L113=$I$113,1,L113+1)","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":"IF(AR113=$I$113,1,AR113+1)","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,{"$f":"IF(BX113=$I$113,1,BX113+1)","v":1},2,1,2,1,2,1,2,1,2,1,2,1,2,1,2]
[null,null,"Fiscal Year  ",null,null,null,"Year",null,null,null,null,{"$f":"YEAR(L102)+1","v":2022},{"$f":"IF(L112,L114+1,L114)","v":2022},2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,{"$f":"IF(AR112,AR114+1,AR114)","v":2038},2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,{"$f":"IF(BX112,BX114+1,BX114)","v":2054},2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061]
[null,null,"Year and Semester",null,null,null,"Label",null,null,null,null,null,{"$f":"M114&\" \"&M113","v":"2022 1"},"2022 2","2023 1","2023 2","2024 1","2024 2","2025 1","2025 2","2026 1","2026 2","2027 1","2027 2","2028 1","2028 2","2029 1","2029 2","2030 1","2030 2","2031 1","2031 2","2032 1","2032 2","2033 1","2033 2","2034 1","2034 2","2035 1","2035 2","2036 1","2036 2","2037 1","2037 2",{"$f":"AS114&\" \"&AS113","v":"2038 1"},"2038 2","2039 1","2039 2","2040 1","2040 2","2041 1","2041 2","2042 1","2042 2","2043 1","2043 2","2044 1","2044 2","2045 1","2045 2","2046 1","2046 2","2047 1","2047 2","2048 1","2048 2","2049 1","2049 2","2050 1","2050 2","2051 1","2051 2","2052 1","2052 2","2053 1","2053 2",{"$f":"BY114&\" \"&BY113","v":"2054 1"},"2054 2","2055 1","2055 2","2056 1","2056 2","2057 1","2057 2","2058 1","2058 2","2059 1","2059 2","2060 1","2060 2","2061 1","2061 2"]
[]
[null,null,"Model Column Counter"]
[null,null,null,null,null,"Model column counter","#",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,null,null,null,"1st model column flag","flag"]
[]
[null,null,"Key Timing "]
[null,null,null,null,null,"Development start date","Date",null,{"$f":"'Input Constant'!G15","v":"2020-01-01"}]
[null,null,null,null,null,"#Months per operational periods","#",null,{"$f":"'Input Constant'!G10","v":6},null,null,null,{"$f":"$I$123","v":6},{"$f":"M123","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AS123","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"BY123","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,"1st model column flag","flag"]
[null,null,null,null,null,"Fiscal Period Begin","flag",null,{"$f":"'Input Constant'!G13","v":"2020-01-01"},null,null,null,{"$f":"L126+1","v":"2020-01-01"},"2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01",{"$f":"AR126+1","v":"2036-01-01"},"2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01",{"$f":"BX126+1","v":"2052-01-01"},"2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01"]
[null,null,null,null,null,"Fiscal Year End","flag",null,null,null,null,{"$f":"I125-1","v":"2019-12-31"},{"$f":"EOMONTH(M125,M123-1)","v":"2020-06-30"},"2020-12-31","2021-06-30","2021-12-31","2022-06-30","2022-12-31","2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31",{"$f":"EOMONTH(AS125,AS123-1)","v":"2036-06-30"},"2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31",{"$f":"EOMONTH(BY125,BY123-1)","v":"2052-06-30"},"2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31",{"$f":"EOMONTH(DE125,DE123-1)","v":"2068-06-30"},{"$f":"EOMONTH(DF125,DF123-1)","v":"2068-12-31"},{"$f":"EOMONTH(DG125,DG123-1)","v":"2069-06-30"},{"$f":"EOMONTH(DH125,DH123-1)","v":"2069-12-31"}]
[null,null,null,null,null,"No Days in model period","days",null,null,null,null,null,{"$f":"M126-M125+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,{"$f":"AS126-AS125+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,{"$f":"BY126-BY125+1","v":182},184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,{"$f":"DE126-DE125+1","v":182},{"$f":"DF126-DF125+1","v":184},{"$f":"DG126-DG125+1","v":181},{"$f":"DH126-DH125+1","v":184}]
[null,null,null,null,null,"Financial year ending","year",null,null,null,null,null,{"$f":"YEAR(M126)","v":2020},2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,{"$f":"YEAR(AS126)","v":2036},2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,{"$f":"YEAR(BY126)","v":2052},2052,2053,2053,2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064,2065,2065,2066,2066,2067,2067,2068,2068,2069,2069]
[]
[null,null,null,null,null,"Annual Sheet Fiscal Year",null,null,null,null,null,{"$f":"YEAR('Input Constant'!G19)","v":2021},{"$f":"L130+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,null,null,{"$f":"AU130+1","v":1},{"$f":"AV130+1","v":2}]
[]
[null,null,"Financial Close Date Flag"]
[null,null,null,null,null,"Period in Which Financal Close Falls","flag",null,{"$f":"'Input Constant'!G19","v":"2021-06-30"},null,null,null,{"$f":"AND(M$125<=$I133,M$126>=$I133)*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AS$125<=$I133,AS$126>=$I133)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BY$125<=$I133,BY$126>=$I133)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pre-financial close date flag","flag",null,{"$f":"'Input Constant'!G19","v":"2021-06-30"}]
[]
[null,"Consolidated Time Line from Financial Close"]
[null,null,"Period Counter",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,"Monthly Periods After Financial Close",null,null,null,null,null,13,{"$f":"'Input Constant'!G33","v":"2022-06-01"},null,null,{"$f":"M137<$I$138","v":true},{"$f":"N137<$I$138","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BZ137<$I$138","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Months in Period",null,null,null,null,null,{"$f":"'Input Constant'!G9","v":1},{"$f":"'Input Constant'!G10","v":6},null,null,{"$f":"IF(M138,$I$139,$J$139)","v":1},1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(AS138,$I$139,$J$139)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BY138,$I$139,$J$139)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(DE138,$I$139,$J$139)","v":6},{"$f":"IF(DF138,$I$139,$J$139)","v":6},{"$f":"IF(DG138,$I$139,$J$139)","v":6},{"$f":"IF(DH138,$I$139,$J$139)","v":6}]
[null,null,"Start of Period",null,null,null,null,null,null,null,null,null,{"$f":"L141+1","v":"2021-06-01"},"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01",{"$f":"AR141+1","v":"2032-06-01"},"2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01",{"$f":"BX141+1","v":"2048-06-01"},"2048-12-01","2049-06-01","2049-12-01","2050-06-01","2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01","2053-06-01","2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01","2061-06-01","2061-12-01","2062-06-01","2062-12-01","2063-06-01","2063-12-01","2064-06-01","2064-12-01","2065-06-01","2065-12-01"]
[null,null,"End of Period",null,null,null,null,null,{"$f":"EOMONTH(I133,-1)","v":"2021-05-31"},null,null,{"$f":"I141","v":"2021-05-31"},{"$f":"EOMONTH(M140,M139-1)","v":"2021-06-30"},"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31",{"$f":"EOMONTH(AS140,AS139-1)","v":"2032-11-30"},"2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31",{"$f":"EOMONTH(BY140,BY139-1)","v":"2048-11-30"},"2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30","2053-05-31","2053-11-30","2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31","2061-11-30","2062-05-31","2062-11-30","2063-05-31","2063-11-30","2064-05-31",{"$f":"EOMONTH(DE140,DE139-1)","v":"2064-11-30"},{"$f":"EOMONTH(DF140,DF139-1)","v":"2065-05-31"},{"$f":"EOMONTH(DG140,DG139-1)","v":"2065-11-30"},{"$f":"EOMONTH(DH140,DH139-1)","v":"2066-05-31"}]
[]
[null,"Consolidated Time Line from Development Start"]
[null,null,"Period Counter",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,"Monthly Periods After Financial Close",null,null,null,null,null,{"$f":"I138+'Input Constant'!G16","v":30},null,null,null,{"$f":"M144<=$I$145","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,{"$f":"AS144<=$I$145","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY144<=$I$145","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DE144<=$I$145","v":false},{"$f":"DF144<=$I$145","v":false},{"$f":"DG144<=$I$145","v":false},{"$f":"DH144<=$I$145","v":false}]
[null,null,"Months in Period",null,null,null,null,null,{"$f":"I139","v":1},{"$f":"J139","v":6},null,null,{"$f":"IF(M145,$I$146,$J$146)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,{"$f":"IF(AS145,$I$146,$J$146)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BY145,$I$146,$J$146)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(DE145,$I$146,$J$146)","v":6},{"$f":"IF(DF145,$I$146,$J$146)","v":6},{"$f":"IF(DG145,$I$146,$J$146)","v":6},{"$f":"IF(DH145,$I$146,$J$146)","v":6}]
[null,null,"Start of Period",null,null,null,null,null,null,null,null,null,{"$f":"L148+1","v":"2020-01-01"},"2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2023-01-01",{"$f":"AR148+1","v":"2023-07-01"},"2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01",{"$f":"BX148+1","v":"2039-07-01"},"2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01"]
[null,null,"End of Period",null,null,null,null,null,{"$f":"EOMONTH('Input Constant'!G15,-1)","v":"2019-12-31"},null,null,{"$f":"I148","v":"2019-12-31"},{"$f":"EOMONTH(M147,M146-1)","v":"2020-01-31"},"2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-12-31","2023-06-30",{"$f":"EOMONTH(AS147,AS146-1)","v":"2023-12-31"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30",{"$f":"EOMONTH(BY147,BY146-1)","v":"2039-12-31"},"2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30",{"$f":"EOMONTH(DE147,DE146-1)","v":"2055-12-31"},{"$f":"EOMONTH(DF147,DF146-1)","v":"2056-06-30"},{"$f":"EOMONTH(DG147,DG146-1)","v":"2056-12-31"},{"$f":"EOMONTH(DH147,DH146-1)","v":"2057-06-30"}]

{"sheet":"Operating Analysis","index":10,"n_rows":242,"n_cols":429,"rows_kept":242,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"UPPER(RIGHT(CELL(\"filename\",B1),LEN(CELL(\"filename\",B1))-SEARCH(\"]\",CELL(\"filename\",B1))))","v":"OPERATING ANALYSIS"}]
[]
[null,null,null,"Model Test",null,null,"Active Scenario",null,null,null,null,{"$f":"Scenario!G6","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,"Start of Operational Date",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M83","v":"2022-06-01"},{"$f":"'Timing Flags'!N83","v":"2022-07-01"},{"$f":"'Timing Flags'!O83","v":"2022-08-01"},{"$f":"'Timing Flags'!P83","v":"2022-09-01"},{"$f":"'Timing Flags'!Q83","v":"2022-10-01"},{"$f":"'Timing Flags'!R83","v":"2022-11-01"},{"$f":"'Timing Flags'!S83","v":"2022-12-01"},{"$f":"'Timing Flags'!T83","v":"2023-01-01"},{"$f":"'Timing Flags'!U83","v":"2023-02-01"},{"$f":"'Timing Flags'!V83","v":"2023-03-01"},{"$f":"'Timing Flags'!W83","v":"2023-04-01"},{"$f":"'Timing Flags'!X83","v":"2023-05-01"},{"$f":"'Timing Flags'!Y83","v":"2023-06-01"},{"$f":"'Timing Flags'!Z83","v":"2023-07-01"},{"$f":"'Timing Flags'!AA83","v":"2023-08-01"},{"$f":"'Timing Flags'!AB83","v":"2023-09-01"},{"$f":"'Timing Flags'!AC83","v":"2023-10-01"},{"$f":"'Timing Flags'!AD83","v":"2023-11-01"},{"$f":"'Timing Flags'!AE83","v":"2023-12-01"},{"$f":"'Timing Flags'!AF83","v":"2024-01-01"},{"$f":"'Timing Flags'!AG83","v":"2024-02-01"},{"$f":"'Timing Flags'!AH83","v":"2024-03-01"},{"$f":"'Timing Flags'!AI83","v":"2024-04-01"},{"$f":"'Timing Flags'!AJ83","v":"2024-05-01"},{"$f":"'Timing Flags'!AK83","v":"2024-06-01"},{"$f":"'Timing Flags'!AL83","v":"2024-07-01"},{"$f":"'Timing Flags'!AM83","v":"2024-08-01"},{"$f":"'Timing Flags'!AN83","v":"2024-09-01"},{"$f":"'Timing Flags'!AO83","v":"2024-10-01"},{"$f":"'Timing Flags'!AP83","v":"2024-11-01"},{"$f":"'Timing Flags'!AQ83","v":"2024-12-01"},{"$f":"'Timing Flags'!AR83","v":"2025-01-01"},{"$f":"'Timing Flags'!AS83","v":"2025-02-01"},{"$f":"'Timing Flags'!AT83","v":"2025-03-01"},{"$f":"'Timing Flags'!AU83","v":"2025-04-01"},{"$f":"'Timing Flags'!AV83","v":"2025-05-01"},{"$f":"'Timing Flags'!AW83","v":"2025-06-01"},{"$f":"'Timing Flags'!AX83","v":"2025-07-01"},{"$f":"'Timing Flags'!AY83","v":"2025-08-01"},{"$f":"'Timing Flags'!AZ83","v":"2025-09-01"},{"$f":"'Timing Flags'!BA83","v":"2025-10-01"},{"$f":"'Timing Flags'!BB83","v":"2025-11-01"},{"$f":"'Timing Flags'!BC83","v":"2025-12-01"},{"$f":"'Timing Flags'!BD83","v":"2026-01-01"},{"$f":"'Timing Flags'!BE83","v":"2026-02-01"},{"$f":"'Timing Flags'!BF83","v":"2026-03-01"},{"$f":"'Timing Flags'!BG83","v":"2026-04-01"},{"$f":"'Timing Flags'!BH83","v":"2026-05-01"},{"$f":"'Timing Flags'!BI83","v":"2026-06-01"},{"$f":"'Timing Flags'!BJ83","v":"2026-07-01"},{"$f":"'Timing Flags'!BK83","v":"2026-08-01"},{"$f":"'Timing Flags'!BL83","v":"2026-09-01"},{"$f":"'Timing Flags'!BM83","v":"2026-10-01"},{"$f":"'Timing Flags'!BN83","v":"2026-11-01"},{"$f":"'Timing Flags'!BO83","v":"2026-12-01"},{"$f":"'Timing Flags'!BP83","v":"2027-01-01"},{"$f":"'Timing Flags'!BQ83","v":"2027-02-01"},{"$f":"'Timing Flags'!BR83","v":"2027-03-01"},{"$f":"'Timing Flags'!BS83","v":"2027-04-01"},{"$f":"'Timing Flags'!BT83","v":"2027-05-01"},{"$f":"'Timing Flags'!BU83","v":"2027-06-01"},{"$f":"'Timing Flags'!BV83","v":"2027-07-01"},{"$f":"'Timing Flags'!BW83","v":"2027-08-01"},{"$f":"'Timing Flags'!BX83","v":"2027-09-01"},{"$f":"'Timing Flags'!BY83","v":"2027-10-01"},{"$f":"'Timing Flags'!BZ83","v":"2027-11-01"},{"$f":"'Timing Flags'!CA83","v":"2027-12-01"},{"$f":"'Timing Flags'!CB83","v":"2028-01-01"},{"$f":"'Timing Flags'!CC83","v":"2028-02-01"},{"$f":"'Timing Flags'!CD83","v":"2028-03-01"},{"$f":"'Timing Flags'!CE83","v":"2028-04-01"},{"$f":"'Timing Flags'!CF83","v":"2028-05-01"},{"$f":"'Timing Flags'!CG83","v":"2028-06-01"},{"$f":"'Timing Flags'!CH83","v":"2028-07-01"},{"$f":"'Timing Flags'!CI83","v":"2028-08-01"},{"$f":"'Timing Flags'!CJ83","v":"2028-09-01"},{"$f":"'Timing Flags'!CK83","v":"2028-10-01"},{"$f":"'Timing Flags'!CL83","v":"2028-11-01"},{"$f":"'Timing Flags'!CM83","v":"2028-12-01"},{"$f":"'Timing Flags'!CN83","v":"2029-01-01"},{"$f":"'Timing Flags'!CO83","v":"2029-02-01"},{"$f":"'Timing Flags'!CP83","v":"2029-03-01"},{"$f":"'Timing Flags'!CQ83","v":"2029-04-01"},{"$f":"'Timing Flags'!CR83","v":"2029-05-01"},{"$f":"'Timing Flags'!CS83","v":"2029-06-01"},{"$f":"'Timing Flags'!CT83","v":"2029-07-01"},{"$f":"'Timing Flags'!CU83","v":"2029-08-01"},{"$f":"'Timing Flags'!CV83","v":"2029-09-01"},{"$f":"'Timing Flags'!CW83","v":"2029-10-01"},{"$f":"'Timing Flags'!CX83","v":"2029-11-01"},{"$f":"'Timing Flags'!CY83","v":"2029-12-01"},{"$f":"'Timing Flags'!CZ83","v":"2030-01-01"},{"$f":"'Timing Flags'!DA83","v":"2030-02-01"},{"$f":"'Timing Flags'!DB83","v":"2030-03-01"},{"$f":"'Timing Flags'!DC83","v":"2030-04-01"},{"$f":"'Timing Flags'!DD83","v":"2030-05-01"},{"$f":"'Timing Flags'!DE83","v":"2030-06-01"},{"$f":"'Timing Flags'!DF83","v":"2030-07-01"},{"$f":"'Timing Flags'!DG83","v":"2030-08-01"},{"$f":"'Timing Flags'!DH83","v":"2030-09-01"},{"$f":"'Timing Flags'!DI83","v":"2030-10-01"},{"$f":"'Timing Flags'!DJ83","v":"2030-11-01"},{"$f":"'Timing Flags'!DK83","v":"2030-12-01"},{"$f":"'Timing Flags'!DL83","v":"2031-01-01"},{"$f":"'Timing Flags'!DM83","v":"2031-02-01"},{"$f":"'Timing Flags'!DN83","v":"2031-03-01"},{"$f":"'Timing Flags'!DO83","v":"2031-04-01"},{"$f":"'Timing Flags'!DP83","v":"2031-05-01"},{"$f":"'Timing Flags'!DQ83","v":"2031-06-01"},{"$f":"'Timing Flags'!DR83","v":"2031-07-01"},{"$f":"'Timing Flags'!DS83","v":"2031-08-01"},{"$f":"'Timing Flags'!DT83","v":"2031-09-01"},{"$f":"'Timing Flags'!DU83","v":"2031-10-01"},{"$f":"'Timing Flags'!DV83","v":"2031-11-01"},{"$f":"'Timing Flags'!DW83","v":"2031-12-01"},{"$f":"'Timing Flags'!DX83","v":"2032-01-01"},{"$f":"'Timing Flags'!DY83","v":"2032-02-01"},{"$f":"'Timing Flags'!DZ83","v":"2032-03-01"},{"$f":"'Timing Flags'!EA83","v":"2032-04-01"},{"$f":"'Timing Flags'!EB83","v":"2032-05-01"},{"$f":"'Timing Flags'!EC83","v":"2032-06-01"},{"$f":"'Timing Flags'!ED83","v":"2032-07-01"},{"$f":"'Timing Flags'!EE83","v":"2032-08-01"},{"$f":"'Timing Flags'!EF83","v":"2032-09-01"},{"$f":"'Timing Flags'!EG83","v":"2032-10-01"},{"$f":"'Timing Flags'!EH83","v":"2032-11-01"},{"$f":"'Timing Flags'!EI83","v":"2032-12-01"},{"$f":"'Timing Flags'!EJ83","v":"2033-01-01"},{"$f":"'Timing Flags'!EK83","v":"2033-02-01"},{"$f":"'Timing Flags'!EL83","v":"2033-03-01"},{"$f":"'Timing Flags'!EM83","v":"2033-04-01"},{"$f":"'Timing Flags'!EN83","v":"2033-05-01"},{"$f":"'Timing Flags'!EO83","v":"2033-06-01"},{"$f":"'Timing Flags'!EP83","v":"2033-07-01"},{"$f":"'Timing Flags'!EQ83","v":"2033-08-01"},{"$f":"'Timing Flags'!ER83","v":"2033-09-01"},{"$f":"'Timing Flags'!ES83","v":"2033-10-01"},{"$f":"'Timing Flags'!ET83","v":"2033-11-01"},{"$f":"'Timing Flags'!EU83","v":"2033-12-01"},{"$f":"'Timing Flags'!EV83","v":"2034-01-01"},{"$f":"'Timing Flags'!EW83","v":"2034-02-01"},{"$f":"'Timing Flags'!EX83","v":"2034-03-01"},{"$f":"'Timing Flags'!EY83","v":"2034-04-01"},{"$f":"'Timing Flags'!EZ83","v":"2034-05-01"},{"$f":"'Timing Flags'!FA83","v":"2034-06-01"},{"$f":"'Timing Flags'!FB83","v":"2034-07-01"},{"$f":"'Timing Flags'!FC83","v":"2034-08-01"},{"$f":"'Timing Flags'!FD83","v":"2034-09-01"},{"$f":"'Timing Flags'!FE83","v":"2034-10-01"},{"$f":"'Timing Flags'!FF83","v":"2034-11-01"},{"$f":"'Timing Flags'!FG83","v":"2034-12-01"},{"$f":"'Timing Flags'!FH83","v":"2035-01-01"},{"$f":"'Timing Flags'!FI83","v":"2035-02-01"},{"$f":"'Timing Flags'!FJ83","v":"2035-03-01"},{"$f":"'Timing Flags'!FK83","v":"2035-04-01"},{"$f":"'Timing Flags'!FL83","v":"2035-05-01"},{"$f":"'Timing Flags'!FM83","v":"2035-06-01"},{"$f":"'Timing Flags'!FN83","v":"2035-07-01"},{"$f":"'Timing Flags'!FO83","v":"2035-08-01"},{"$f":"'Timing Flags'!FP83","v":"2035-09-01"},{"$f":"'Timing Flags'!FQ83","v":"2035-10-01"},{"$f":"'Timing Flags'!FR83","v":"2035-11-01"},{"$f":"'Timing Flags'!FS83","v":"2035-12-01"},{"$f":"'Timing Flags'!FT83","v":"2036-01-01"},{"$f":"'Timing Flags'!FU83","v":"2036-02-01"},{"$f":"'Timing Flags'!FV83","v":"2036-03-01"},{"$f":"'Timing Flags'!FW83","v":"2036-04-01"},{"$f":"'Timing Flags'!FX83","v":"2036-05-01"},{"$f":"'Timing Flags'!FY83","v":"2036-06-01"},{"$f":"'Timing Flags'!FZ83","v":"2036-07-01"},{"$f":"'Timing Flags'!GA83","v":"2036-08-01"},{"$f":"'Timing Flags'!GB83","v":"2036-09-01"},{"$f":"'Timing Flags'!GC83","v":"2036-10-01"},{"$f":"'Timing Flags'!GD83","v":"2036-11-01"},{"$f":"'Timing Flags'!GE83","v":"2036-12-01"},{"$f":"'Timing Flags'!GF83","v":"2037-01-01"},{"$f":"'Timing Flags'!GG83","v":"2037-02-01"},{"$f":"'Timing Flags'!GH83","v":"2037-03-01"},{"$f":"'Timing Flags'!GI83","v":"2037-04-01"},{"$f":"'Timing Flags'!GJ83","v":"2037-05-01"},{"$f":"'Timing Flags'!GK83","v":"2037-06-01"},{"$f":"'Timing Flags'!GL83","v":"2037-07-01"},{"$f":"'Timing Flags'!GM83","v":"2037-08-01"},{"$f":"'Timing Flags'!GN83","v":"2037-09-01"},{"$f":"'Timing Flags'!GO83","v":"2037-10-01"},{"$f":"'Timing Flags'!GP83","v":"2037-11-01"},{"$f":"'Timing Flags'!GQ83","v":"2037-12-01"},{"$f":"'Timing Flags'!GR83","v":"2038-01-01"},{"$f":"'Timing Flags'!GS83","v":"2038-02-01"},{"$f":"'Timing Flags'!GT83","v":"2038-03-01"},{"$f":"'Timing Flags'!GU83","v":"2038-04-01"},{"$f":"'Timing Flags'!GV83","v":"2038-05-01"},{"$f":"'Timing Flags'!GW83","v":"2038-06-01"},{"$f":"'Timing Flags'!GX83","v":"2038-07-01"},{"$f":"'Timing Flags'!GY83","v":"2038-08-01"},{"$f":"'Timing Flags'!GZ83","v":"2038-09-01"},{"$f":"'Timing Flags'!HA83","v":"2038-10-01"},{"$f":"'Timing Flags'!HB83","v":"2038-11-01"},{"$f":"'Timing Flags'!HC83","v":"2038-12-01"},{"$f":"'Timing Flags'!HD83","v":"2039-01-01"},{"$f":"'Timing Flags'!HE83","v":"2039-02-01"},{"$f":"'Timing Flags'!HF83","v":"2039-03-01"},{"$f":"'Timing Flags'!HG83","v":"2039-04-01"},{"$f":"'Timing Flags'!HH83","v":"2039-05-01"},{"$f":"'Timing Flags'!HI83","v":"2039-06-01"},{"$f":"'Timing Flags'!HJ83","v":"2039-07-01"},{"$f":"'Timing Flags'!HK83","v":"2039-08-01"},{"$f":"'Timing Flags'!HL83","v":"2039-09-01"},{"$f":"'Timing Flags'!HM83","v":"2039-10-01"},{"$f":"'Timing Flags'!HN83","v":"2039-11-01"},{"$f":"'Timing Flags'!HO83","v":"2039-12-01"},{"$f":"'Timing Flags'!HP83","v":"2040-01-01"},{"$f":"'Timing Flags'!HQ83","v":"2040-02-01"},{"$f":"'Timing Flags'!HR83","v":"2040-03-01"},{"$f":"'Timing Flags'!HS83","v":"2040-04-01"},{"$f":"'Timing Flags'!HT83","v":"2040-05-01"},{"$f":"'Timing Flags'!HU83","v":"2040-06-01"},{"$f":"'Timing Flags'!HV83","v":"2040-07-01"},{"$f":"'Timing Flags'!HW83","v":"2040-08-01"},{"$f":"'Timing Flags'!HX83","v":"2040-09-01"},{"$f":"'Timing Flags'!HY83","v":"2040-10-01"},{"$f":"'Timing Flags'!HZ83","v":"2040-11-01"},{"$f":"'Timing Flags'!IA83","v":"2040-12-01"},{"$f":"'Timing Flags'!IB83","v":"2041-01-01"},{"$f":"'Timing Flags'!IC83","v":"2041-02-01"},{"$f":"'Timing Flags'!ID83","v":"2041-03-01"},{"$f":"'Timing Flags'!IE83","v":"2041-04-01"},{"$f":"'Timing Flags'!IF83","v":"2041-05-01"},{"$f":"'Timing Flags'!IG83","v":"2041-06-01"},{"$f":"'Timing Flags'!IH83","v":"2041-07-01"},{"$f":"'Timing Flags'!II83","v":"2041-08-01"},{"$f":"'Timing Flags'!IJ83","v":"2041-09-01"},{"$f":"'Timing Flags'!IK83","v":"2041-10-01"},{"$f":"'Timing Flags'!IL83","v":"2041-11-01"},{"$f":"'Timing Flags'!IM83","v":"2041-12-01"},{"$f":"'Timing Flags'!IN83","v":"2042-01-01"},{"$f":"'Timing Flags'!IO83","v":"2042-02-01"},{"$f":"'Timing Flags'!IP83","v":"2042-03-01"},{"$f":"'Timing Flags'!IQ83","v":"2042-04-01"},{"$f":"'Timing Flags'!IR83","v":"2042-05-01"},{"$f":"'Timing Flags'!IS83","v":"2042-06-01"},{"$f":"'Timing Flags'!IT83","v":"2042-07-01"},{"$f":"'Timing Flags'!IU83","v":"2042-08-01"},{"$f":"'Timing Flags'!IV83","v":"2042-09-01"},{"$f":"'Timing Flags'!IW83","v":"2042-10-01"},{"$f":"'Timing Flags'!IX83","v":"2042-11-01"},{"$f":"'Timing Flags'!IY83","v":"2042-12-01"},{"$f":"'Timing Flags'!IZ83","v":"2043-01-01"},{"$f":"'Timing Flags'!JA83","v":"2043-02-01"},{"$f":"'Timing Flags'!JB83","v":"2043-03-01"},{"$f":"'Timing Flags'!JC83","v":"2043-04-01"},{"$f":"'Timing Flags'!JD83","v":"2043-05-01"},{"$f":"'Timing Flags'!JE83","v":"2043-06-01"},{"$f":"'Timing Flags'!JF83","v":"2043-07-01"},{"$f":"'Timing Flags'!JG83","v":"2043-08-01"},{"$f":"'Timing Flags'!JH83","v":"2043-09-01"},{"$f":"'Timing Flags'!JI83","v":"2043-10-01"},{"$f":"'Timing Flags'!JJ83","v":"2043-11-01"},{"$f":"'Timing Flags'!JK83","v":"2043-12-01"},{"$f":"'Timing Flags'!JL83","v":"2044-01-01"},{"$f":"'Timing Flags'!JM83","v":"2044-02-01"},{"$f":"'Timing Flags'!JN83","v":"2044-03-01"},{"$f":"'Timing Flags'!JO83","v":"2044-04-01"},{"$f":"'Timing Flags'!JP83","v":"2044-05-01"},{"$f":"'Timing Flags'!JQ83","v":"2044-06-01"},{"$f":"'Timing Flags'!JR83","v":"2044-07-01"},{"$f":"'Timing Flags'!JS83","v":"2044-08-01"},{"$f":"'Timing Flags'!JT83","v":"2044-09-01"},{"$f":"'Timing Flags'!JU83","v":"2044-10-01"},{"$f":"'Timing Flags'!JV83","v":"2044-11-01"},{"$f":"'Timing Flags'!JW83","v":"2044-12-01"},{"$f":"'Timing Flags'!JX83","v":"2045-01-01"},{"$f":"'Timing Flags'!JY83","v":"2045-02-01"},{"$f":"'Timing Flags'!JZ83","v":"2045-03-01"},{"$f":"'Timing Flags'!KA83","v":"2045-04-01"},{"$f":"'Timing Flags'!KB83","v":"2045-05-01"},{"$f":"'Timing Flags'!KC83","v":"2045-06-01"},{"$f":"'Timing Flags'!KD83","v":"2045-07-01"},{"$f":"'Timing Flags'!KE83","v":"2045-08-01"},{"$f":"'Timing Flags'!KF83","v":"2045-09-01"},{"$f":"'Timing Flags'!KG83","v":"2045-10-01"},{"$f":"'Timing Flags'!KH83","v":"2045-11-01"},{"$f":"'Timing Flags'!KI83","v":"2045-12-01"},{"$f":"'Timing Flags'!KJ83","v":"2046-01-01"},{"$f":"'Timing Flags'!KK83","v":"2046-02-01"},{"$f":"'Timing Flags'!KL83","v":"2046-03-01"},{"$f":"'Timing Flags'!KM83","v":"2046-04-01"},{"$f":"'Timing Flags'!KN83","v":"2046-05-01"},{"$f":"'Timing Flags'!KO83","v":"2046-06-01"},{"$f":"'Timing Flags'!KP83","v":"2046-07-01"},{"$f":"'Timing Flags'!KQ83","v":"2046-08-01"},{"$f":"'Timing Flags'!KR83","v":"2046-09-01"},{"$f":"'Timing Flags'!KS83","v":"2046-10-01"},{"$f":"'Timing Flags'!KT83","v":"2046-11-01"},{"$f":"'Timing Flags'!KU83","v":"2046-12-01"},{"$f":"'Timing Flags'!KV83","v":"2047-01-01"},{"$f":"'Timing Flags'!KW83","v":"2047-02-01"},{"$f":"'Timing Flags'!KX83","v":"2047-03-01"},{"$f":"'Timing Flags'!KY83","v":"2047-04-01"},{"$f":"'Timing Flags'!KZ83","v":"2047-05-01"},{"$f":"'Timing Flags'!LA83","v":"2047-06-01"},{"$f":"'Timing Flags'!LB83","v":"2047-07-01"},{"$f":"'Timing Flags'!LC83","v":"2047-08-01"},{"$f":"'Timing Flags'!LD83","v":"2047-09-01"},{"$f":"'Timing Flags'!LE83","v":"2047-10-01"},{"$f":"'Timing Flags'!LF83","v":"2047-11-01"},{"$f":"'Timing Flags'!LG83","v":"2047-12-01"},{"$f":"'Timing Flags'!LH83","v":"2048-01-01"},{"$f":"'Timing Flags'!LI83","v":"2048-02-01"},{"$f":"'Timing Flags'!LJ83","v":"2048-03-01"},{"$f":"'Timing Flags'!LK83","v":"2048-04-01"},{"$f":"'Timing Flags'!LL83","v":"2048-05-01"},{"$f":"'Timing Flags'!LM83","v":"2048-06-01"},{"$f":"'Timing Flags'!LN83","v":"2048-07-01"},{"$f":"'Timing Flags'!LO83","v":"2048-08-01"},{"$f":"'Timing Flags'!LP83","v":"2048-09-01"},{"$f":"'Timing Flags'!LQ83","v":"2048-10-01"},{"$f":"'Timing Flags'!LR83","v":"2048-11-01"},{"$f":"'Timing Flags'!LS83","v":"2048-12-01"},{"$f":"'Timing Flags'!LT83","v":"2049-01-01"},{"$f":"'Timing Flags'!LU83","v":"2049-02-01"},{"$f":"'Timing Flags'!LV83","v":"2049-03-01"},{"$f":"'Timing Flags'!LW83","v":"2049-04-01"},{"$f":"'Timing Flags'!LX83","v":"2049-05-01"},{"$f":"'Timing Flags'!LY83","v":"2049-06-01"},{"$f":"'Timing Flags'!LZ83","v":"2049-07-01"},{"$f":"'Timing Flags'!MA83","v":"2049-08-01"},{"$f":"'Timing Flags'!MB83","v":"2049-09-01"},{"$f":"'Timing Flags'!MC83","v":"2049-10-01"},{"$f":"'Timing Flags'!MD83","v":"2049-11-01"},{"$f":"'Timing Flags'!ME83","v":"2049-12-01"},{"$f":"'Timing Flags'!MF83","v":"2050-01-01"},{"$f":"'Timing Flags'!MG83","v":"2050-02-01"},{"$f":"'Timing Flags'!MH83","v":"2050-03-01"},{"$f":"'Timing Flags'!MI83","v":"2050-04-01"},{"$f":"'Timing Flags'!MJ83","v":"2050-05-01"},{"$f":"'Timing Flags'!MK83","v":"2050-06-01"},{"$f":"'Timing Flags'!ML83","v":"2050-07-01"},{"$f":"'Timing Flags'!MM83","v":"2050-08-01"},{"$f":"'Timing Flags'!MN83","v":"2050-09-01"},{"$f":"'Timing Flags'!MO83","v":"2050-10-01"},{"$f":"'Timing Flags'!MP83","v":"2050-11-01"},{"$f":"'Timing Flags'!MQ83","v":"2050-12-01"},{"$f":"'Timing Flags'!MR83","v":"2051-01-01"},{"$f":"'Timing Flags'!MS83","v":"2051-02-01"},{"$f":"'Timing Flags'!MT83","v":"2051-03-01"},{"$f":"'Timing Flags'!MU83","v":"2051-04-01"},{"$f":"'Timing Flags'!MV83","v":"2051-05-01"},{"$f":"'Timing Flags'!MW83","v":"2051-06-01"},{"$f":"'Timing Flags'!MX83","v":"2051-07-01"},{"$f":"'Timing Flags'!MY83","v":"2051-08-01"},{"$f":"'Timing Flags'!MZ83","v":"2051-09-01"},{"$f":"'Timing Flags'!NA83","v":"2051-10-01"},{"$f":"'Timing Flags'!NB83","v":"2051-11-01"},{"$f":"'Timing Flags'!NC83","v":"2051-12-01"},{"$f":"'Timing Flags'!ND83","v":"2052-01-01"},{"$f":"'Timing Flags'!NE83","v":"2052-02-01"},{"$f":"'Timing Flags'!NF83","v":"2052-03-01"},{"$f":"'Timing Flags'!NG83","v":"2052-04-01"},{"$f":"'Timing Flags'!NH83","v":"2052-05-01"},{"$f":"'Timing Flags'!NI83","v":"2052-06-01"},{"$f":"'Timing Flags'!NJ83","v":"2052-07-01"},{"$f":"'Timing Flags'!NK83","v":"2052-08-01"},{"$f":"'Timing Flags'!NL83","v":"2052-09-01"},{"$f":"'Timing Flags'!NM83","v":"2052-10-01"},{"$f":"'Timing Flags'!NN83","v":"2052-11-01"},{"$f":"'Timing Flags'!NO83","v":"2052-12-01"},{"$f":"'Timing Flags'!NP83","v":"2053-01-01"},{"$f":"'Timing Flags'!NQ83","v":"2053-02-01"},{"$f":"'Timing Flags'!NR83","v":"2053-03-01"},{"$f":"'Timing Flags'!NS83","v":"2053-04-01"},{"$f":"'Timing Flags'!NT83","v":"2053-05-01"},{"$f":"'Timing Flags'!NU83","v":"2053-06-01"},{"$f":"'Timing Flags'!NV83","v":"2053-07-01"},{"$f":"'Timing Flags'!NW83","v":"2053-08-01"},{"$f":"'Timing Flags'!NX83","v":"2053-09-01"},{"$f":"'Timing Flags'!NY83","v":"2053-10-01"},{"$f":"'Timing Flags'!NZ83","v":"2053-11-01"},{"$f":"'Timing Flags'!OA83","v":"2053-12-01"},{"$f":"'Timing Flags'!OB83","v":"2054-01-01"},{"$f":"'Timing Flags'!OC83","v":"2054-02-01"},{"$f":"'Timing Flags'!OD83","v":"2054-03-01"},{"$f":"'Timing Flags'!OE83","v":"2054-04-01"},{"$f":"'Timing Flags'!OF83","v":"2054-05-01"},{"$f":"'Timing Flags'!OG83","v":"2054-06-01"},{"$f":"'Timing Flags'!OH83","v":"2054-07-01"},{"$f":"'Timing Flags'!OI83","v":"2054-08-01"},{"$f":"'Timing Flags'!OJ83","v":"2054-09-01"},{"$f":"'Timing Flags'!OK83","v":"2054-10-01"},{"$f":"'Timing Flags'!OL83","v":"2054-11-01"},{"$f":"'Timing Flags'!OM83","v":"2054-12-01"},{"$f":"'Timing Flags'!ON83","v":"2055-01-01"},{"$f":"'Timing Flags'!OO83","v":"2055-02-01"},{"$f":"'Timing Flags'!OP83","v":"2055-03-01"},{"$f":"'Timing Flags'!OQ83","v":"2055-04-01"},{"$f":"'Timing Flags'!OR83","v":"2055-05-01"},{"$f":"'Timing Flags'!OS83","v":"2055-06-01"},{"$f":"'Timing Flags'!OT83","v":"2055-07-01"},{"$f":"'Timing Flags'!OU83","v":"2055-08-01"},{"$f":"'Timing Flags'!OV83","v":"2055-09-01"},{"$f":"'Timing Flags'!OW83","v":"2055-10-01"},{"$f":"'Timing Flags'!OX83","v":"2055-11-01"},{"$f":"'Timing Flags'!OY83","v":"2055-12-01"},{"$f":"'Timing Flags'!OZ83","v":"2056-01-01"},{"$f":"'Timing Flags'!PA83","v":"2056-02-01"},{"$f":"'Timing Flags'!PB83","v":"2056-03-01"},{"$f":"'Timing Flags'!PC83","v":"2056-04-01"},{"$f":"'Timing Flags'!PD83","v":"2056-05-01"},{"$f":"'Timing Flags'!PE83","v":"2056-06-01"},{"$f":"'Timing Flags'!PF83","v":"2056-07-01"},{"$f":"'Timing Flags'!PG83","v":"2056-08-01"},{"$f":"'Timing Flags'!PH83","v":"2056-09-01"},{"$f":"'Timing Flags'!PI83","v":"2056-10-01"},{"$f":"'Timing Flags'!PJ83","v":"2056-11-01"},{"$f":"'Timing Flags'!PK83","v":"2056-12-01"}]
[null,null,null,"End of Operational Date",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!L84","v":"2022-05-31"},{"$f":"'Timing Flags'!M84","v":"2022-06-30"},{"$f":"'Timing Flags'!N84","v":"2022-07-31"},{"$f":"'Timing Flags'!O84","v":"2022-08-31"},{"$f":"'Timing Flags'!P84","v":"2022-09-30"},{"$f":"'Timing Flags'!Q84","v":"2022-10-31"},{"$f":"'Timing Flags'!R84","v":"2022-11-30"},{"$f":"'Timing Flags'!S84","v":"2022-12-31"},{"$f":"'Timing Flags'!T84","v":"2023-01-31"},{"$f":"'Timing Flags'!U84","v":"2023-02-28"},{"$f":"'Timing Flags'!V84","v":"2023-03-31"},{"$f":"'Timing Flags'!W84","v":"2023-04-30"},{"$f":"'Timing Flags'!X84","v":"2023-05-31"},{"$f":"'Timing Flags'!Y84","v":"2023-06-30"},{"$f":"'Timing Flags'!Z84","v":"2023-07-31"},{"$f":"'Timing Flags'!AA84","v":"2023-08-31"},{"$f":"'Timing Flags'!AB84","v":"2023-09-30"},{"$f":"'Timing Flags'!AC84","v":"2023-10-31"},{"$f":"'Timing Flags'!AD84","v":"2023-11-30"},{"$f":"'Timing Flags'!AE84","v":"2023-12-31"},{"$f":"'Timing Flags'!AF84","v":"2024-01-31"},{"$f":"'Timing Flags'!AG84","v":"2024-02-29"},{"$f":"'Timing Flags'!AH84","v":"2024-03-31"},{"$f":"'Timing Flags'!AI84","v":"2024-04-30"},{"$f":"'Timing Flags'!AJ84","v":"2024-05-31"},{"$f":"'Timing Flags'!AK84","v":"2024-06-30"},{"$f":"'Timing Flags'!AL84","v":"2024-07-31"},{"$f":"'Timing Flags'!AM84","v":"2024-08-31"},{"$f":"'Timing Flags'!AN84","v":"2024-09-30"},{"$f":"'Timing Flags'!AO84","v":"2024-10-31"},{"$f":"'Timing Flags'!AP84","v":"2024-11-30"},{"$f":"'Timing Flags'!AQ84","v":"2024-12-31"},{"$f":"'Timing Flags'!AR84","v":"2025-01-31"},{"$f":"'Timing Flags'!AS84","v":"2025-02-28"},{"$f":"'Timing Flags'!AT84","v":"2025-03-31"},{"$f":"'Timing Flags'!AU84","v":"2025-04-30"},{"$f":"'Timing Flags'!AV84","v":"2025-05-31"},{"$f":"'Timing Flags'!AW84","v":"2025-06-30"},{"$f":"'Timing Flags'!AX84","v":"2025-07-31"},{"$f":"'Timing Flags'!AY84","v":"2025-08-31"},{"$f":"'Timing Flags'!AZ84","v":"2025-09-30"},{"$f":"'Timing Flags'!BA84","v":"2025-10-31"},{"$f":"'Timing Flags'!BB84","v":"2025-11-30"},{"$f":"'Timing Flags'!BC84","v":"2025-12-31"},{"$f":"'Timing Flags'!BD84","v":"2026-01-31"},{"$f":"'Timing Flags'!BE84","v":"2026-02-28"},{"$f":"'Timing Flags'!BF84","v":"2026-03-31"},{"$f":"'Timing Flags'!BG84","v":"2026-04-30"},{"$f":"'Timing Flags'!BH84","v":"2026-05-31"},{"$f":"'Timing Flags'!BI84","v":"2026-06-30"},{"$f":"'Timing Flags'!BJ84","v":"2026-07-31"},{"$f":"'Timing Flags'!BK84","v":"2026-08-31"},{"$f":"'Timing Flags'!BL84","v":"2026-09-30"},{"$f":"'Timing Flags'!BM84","v":"2026-10-31"},{"$f":"'Timing Flags'!BN84","v":"2026-11-30"},{"$f":"'Timing Flags'!BO84","v":"2026-12-31"},{"$f":"'Timing Flags'!BP84","v":"2027-01-31"},{"$f":"'Timing Flags'!BQ84","v":"2027-02-28"},{"$f":"'Timing Flags'!BR84","v":"2027-03-31"},{"$f":"'Timing Flags'!BS84","v":"2027-04-30"},{"$f":"'Timing Flags'!BT84","v":"2027-05-31"},{"$f":"'Timing Flags'!BU84","v":"2027-06-30"},{"$f":"'Timing Flags'!BV84","v":"2027-07-31"},{"$f":"'Timing Flags'!BW84","v":"2027-08-31"},{"$f":"'Timing Flags'!BX84","v":"2027-09-30"},{"$f":"'Timing Flags'!BY84","v":"2027-10-31"},{"$f":"'Timing Flags'!BZ84","v":"2027-11-30"},{"$f":"'Timing Flags'!CA84","v":"2027-12-31"},{"$f":"'Timing Flags'!CB84","v":"2028-01-31"},{"$f":"'Timing Flags'!CC84","v":"2028-02-29"},{"$f":"'Timing Flags'!CD84","v":"2028-03-31"},{"$f":"'Timing Flags'!CE84","v":"2028-04-30"},{"$f":"'Timing Flags'!CF84","v":"2028-05-31"},{"$f":"'Timing Flags'!CG84","v":"2028-06-30"},{"$f":"'Timing Flags'!CH84","v":"2028-07-31"},{"$f":"'Timing Flags'!CI84","v":"2028-08-31"},{"$f":"'Timing Flags'!CJ84","v":"2028-09-30"},{"$f":"'Timing Flags'!CK84","v":"2028-10-31"},{"$f":"'Timing Flags'!CL84","v":"2028-11-30"},{"$f":"'Timing Flags'!CM84","v":"2028-12-31"},{"$f":"'Timing Flags'!CN84","v":"2029-01-31"},{"$f":"'Timing Flags'!CO84","v":"2029-02-28"},{"$f":"'Timing Flags'!CP84","v":"2029-03-31"},{"$f":"'Timing Flags'!CQ84","v":"2029-04-30"},{"$f":"'Timing Flags'!CR84","v":"2029-05-31"},{"$f":"'Timing Flags'!CS84","v":"2029-06-30"},{"$f":"'Timing Flags'!CT84","v":"2029-07-31"},{"$f":"'Timing Flags'!CU84","v":"2029-08-31"},{"$f":"'Timing Flags'!CV84","v":"2029-09-30"},{"$f":"'Timing Flags'!CW84","v":"2029-10-31"},{"$f":"'Timing Flags'!CX84","v":"2029-11-30"},{"$f":"'Timing Flags'!CY84","v":"2029-12-31"},{"$f":"'Timing Flags'!CZ84","v":"2030-01-31"},{"$f":"'Timing Flags'!DA84","v":"2030-02-28"},{"$f":"'Timing Flags'!DB84","v":"2030-03-31"},{"$f":"'Timing Flags'!DC84","v":"2030-04-30"},{"$f":"'Timing Flags'!DD84","v":"2030-05-31"},{"$f":"'Timing Flags'!DE84","v":"2030-06-30"},{"$f":"'Timing Flags'!DF84","v":"2030-07-31"},{"$f":"'Timing Flags'!DG84","v":"2030-08-31"},{"$f":"'Timing Flags'!DH84","v":"2030-09-30"},{"$f":"'Timing Flags'!DI84","v":"2030-10-31"},{"$f":"'Timing Flags'!DJ84","v":"2030-11-30"},{"$f":"'Timing Flags'!DK84","v":"2030-12-31"},{"$f":"'Timing Flags'!DL84","v":"2031-01-31"},{"$f":"'Timing Flags'!DM84","v":"2031-02-28"},{"$f":"'Timing Flags'!DN84","v":"2031-03-31"},{"$f":"'Timing Flags'!DO84","v":"2031-04-30"},{"$f":"'Timing Flags'!DP84","v":"2031-05-31"},{"$f":"'Timing Flags'!DQ84","v":"2031-06-30"},{"$f":"'Timing Flags'!DR84","v":"2031-07-31"},{"$f":"'Timing Flags'!DS84","v":"2031-08-31"},{"$f":"'Timing Flags'!DT84","v":"2031-09-30"},{"$f":"'Timing Flags'!DU84","v":"2031-10-31"},{"$f":"'Timing Flags'!DV84","v":"2031-11-30"},{"$f":"'Timing Flags'!DW84","v":"2031-12-31"},{"$f":"'Timing Flags'!DX84","v":"2032-01-31"},{"$f":"'Timing Flags'!DY84","v":"2032-02-29"},{"$f":"'Timing Flags'!DZ84","v":"2032-03-31"},{"$f":"'Timing Flags'!EA84","v":"2032-04-30"},{"$f":"'Timing Flags'!EB84","v":"2032-05-31"},{"$f":"'Timing Flags'!EC84","v":"2032-06-30"},{"$f":"'Timing Flags'!ED84","v":"2032-07-31"},{"$f":"'Timing Flags'!EE84","v":"2032-08-31"},{"$f":"'Timing Flags'!EF84","v":"2032-09-30"},{"$f":"'Timing Flags'!EG84","v":"2032-10-31"},{"$f":"'Timing Flags'!EH84","v":"2032-11-30"},{"$f":"'Timing Flags'!EI84","v":"2032-12-31"},{"$f":"'Timing Flags'!EJ84","v":"2033-01-31"},{"$f":"'Timing Flags'!EK84","v":"2033-02-28"},{"$f":"'Timing Flags'!EL84","v":"2033-03-31"},{"$f":"'Timing Flags'!EM84","v":"2033-04-30"},{"$f":"'Timing Flags'!EN84","v":"2033-05-31"},{"$f":"'Timing Flags'!EO84","v":"2033-06-30"},{"$f":"'Timing Flags'!EP84","v":"2033-07-31"},{"$f":"'Timing Flags'!EQ84","v":"2033-08-31"},{"$f":"'Timing Flags'!ER84","v":"2033-09-30"},{"$f":"'Timing Flags'!ES84","v":"2033-10-31"},{"$f":"'Timing Flags'!ET84","v":"2033-11-30"},{"$f":"'Timing Flags'!EU84","v":"2033-12-31"},{"$f":"'Timing Flags'!EV84","v":"2034-01-31"},{"$f":"'Timing Flags'!EW84","v":"2034-02-28"},{"$f":"'Timing Flags'!EX84","v":"2034-03-31"},{"$f":"'Timing Flags'!EY84","v":"2034-04-30"},{"$f":"'Timing Flags'!EZ84","v":"2034-05-31"},{"$f":"'Timing Flags'!FA84","v":"2034-06-30"},{"$f":"'Timing Flags'!FB84","v":"2034-07-31"},{"$f":"'Timing Flags'!FC84","v":"2034-08-31"},{"$f":"'Timing Flags'!FD84","v":"2034-09-30"},{"$f":"'Timing Flags'!FE84","v":"2034-10-31"},{"$f":"'Timing Flags'!FF84","v":"2034-11-30"},{"$f":"'Timing Flags'!FG84","v":"2034-12-31"},{"$f":"'Timing Flags'!FH84","v":"2035-01-31"},{"$f":"'Timing Flags'!FI84","v":"2035-02-28"},{"$f":"'Timing Flags'!FJ84","v":"2035-03-31"},{"$f":"'Timing Flags'!FK84","v":"2035-04-30"},{"$f":"'Timing Flags'!FL84","v":"2035-05-31"},{"$f":"'Timing Flags'!FM84","v":"2035-06-30"},{"$f":"'Timing Flags'!FN84","v":"2035-07-31"},{"$f":"'Timing Flags'!FO84","v":"2035-08-31"},{"$f":"'Timing Flags'!FP84","v":"2035-09-30"},{"$f":"'Timing Flags'!FQ84","v":"2035-10-31"},{"$f":"'Timing Flags'!FR84","v":"2035-11-30"},{"$f":"'Timing Flags'!FS84","v":"2035-12-31"},{"$f":"'Timing Flags'!FT84","v":"2036-01-31"},{"$f":"'Timing Flags'!FU84","v":"2036-02-29"},{"$f":"'Timing Flags'!FV84","v":"2036-03-31"},{"$f":"'Timing Flags'!FW84","v":"2036-04-30"},{"$f":"'Timing Flags'!FX84","v":"2036-05-31"},{"$f":"'Timing Flags'!FY84","v":"2036-06-30"},{"$f":"'Timing Flags'!FZ84","v":"2036-07-31"},{"$f":"'Timing Flags'!GA84","v":"2036-08-31"},{"$f":"'Timing Flags'!GB84","v":"2036-09-30"},{"$f":"'Timing Flags'!GC84","v":"2036-10-31"},{"$f":"'Timing Flags'!GD84","v":"2036-11-30"},{"$f":"'Timing Flags'!GE84","v":"2036-12-31"},{"$f":"'Timing Flags'!GF84","v":"2037-01-31"},{"$f":"'Timing Flags'!GG84","v":"2037-02-28"},{"$f":"'Timing Flags'!GH84","v":"2037-03-31"},{"$f":"'Timing Flags'!GI84","v":"2037-04-30"},{"$f":"'Timing Flags'!GJ84","v":"2037-05-31"},{"$f":"'Timing Flags'!GK84","v":"2037-06-30"},{"$f":"'Timing Flags'!GL84","v":"2037-07-31"},{"$f":"'Timing Flags'!GM84","v":"2037-08-31"},{"$f":"'Timing Flags'!GN84","v":"2037-09-30"},{"$f":"'Timing Flags'!GO84","v":"2037-10-31"},{"$f":"'Timing Flags'!GP84","v":"2037-11-30"},{"$f":"'Timing Flags'!GQ84","v":"2037-12-31"},{"$f":"'Timing Flags'!GR84","v":"2038-01-31"},{"$f":"'Timing Flags'!GS84","v":"2038-02-28"},{"$f":"'Timing Flags'!GT84","v":"2038-03-31"},{"$f":"'Timing Flags'!GU84","v":"2038-04-30"},{"$f":"'Timing Flags'!GV84","v":"2038-05-31"},{"$f":"'Timing Flags'!GW84","v":"2038-06-30"},{"$f":"'Timing Flags'!GX84","v":"2038-07-31"},{"$f":"'Timing Flags'!GY84","v":"2038-08-31"},{"$f":"'Timing Flags'!GZ84","v":"2038-09-30"},{"$f":"'Timing Flags'!HA84","v":"2038-10-31"},{"$f":"'Timing Flags'!HB84","v":"2038-11-30"},{"$f":"'Timing Flags'!HC84","v":"2038-12-31"},{"$f":"'Timing Flags'!HD84","v":"2039-01-31"},{"$f":"'Timing Flags'!HE84","v":"2039-02-28"},{"$f":"'Timing Flags'!HF84","v":"2039-03-31"},{"$f":"'Timing Flags'!HG84","v":"2039-04-30"},{"$f":"'Timing Flags'!HH84","v":"2039-05-31"},{"$f":"'Timing Flags'!HI84","v":"2039-06-30"},{"$f":"'Timing Flags'!HJ84","v":"2039-07-31"},{"$f":"'Timing Flags'!HK84","v":"2039-08-31"},{"$f":"'Timing Flags'!HL84","v":"2039-09-30"},{"$f":"'Timing Flags'!HM84","v":"2039-10-31"},{"$f":"'Timing Flags'!HN84","v":"2039-11-30"},{"$f":"'Timing Flags'!HO84","v":"2039-12-31"},{"$f":"'Timing Flags'!HP84","v":"2040-01-31"},{"$f":"'Timing Flags'!HQ84","v":"2040-02-29"},{"$f":"'Timing Flags'!HR84","v":"2040-03-31"},{"$f":"'Timing Flags'!HS84","v":"2040-04-30"},{"$f":"'Timing Flags'!HT84","v":"2040-05-31"},{"$f":"'Timing Flags'!HU84","v":"2040-06-30"},{"$f":"'Timing Flags'!HV84","v":"2040-07-31"},{"$f":"'Timing Flags'!HW84","v":"2040-08-31"},{"$f":"'Timing Flags'!HX84","v":"2040-09-30"},{"$f":"'Timing Flags'!HY84","v":"2040-10-31"},{"$f":"'Timing Flags'!HZ84","v":"2040-11-30"},{"$f":"'Timing Flags'!IA84","v":"2040-12-31"},{"$f":"'Timing Flags'!IB84","v":"2041-01-31"},{"$f":"'Timing Flags'!IC84","v":"2041-02-28"},{"$f":"'Timing Flags'!ID84","v":"2041-03-31"},{"$f":"'Timing Flags'!IE84","v":"2041-04-30"},{"$f":"'Timing Flags'!IF84","v":"2041-05-31"},{"$f":"'Timing Flags'!IG84","v":"2041-06-30"},{"$f":"'Timing Flags'!IH84","v":"2041-07-31"},{"$f":"'Timing Flags'!II84","v":"2041-08-31"},{"$f":"'Timing Flags'!IJ84","v":"2041-09-30"},{"$f":"'Timing Flags'!IK84","v":"2041-10-31"},{"$f":"'Timing Flags'!IL84","v":"2041-11-30"},{"$f":"'Timing Flags'!IM84","v":"2041-12-31"},{"$f":"'Timing Flags'!IN84","v":"2042-01-31"},{"$f":"'Timing Flags'!IO84","v":"2042-02-28"},{"$f":"'Timing Flags'!IP84","v":"2042-03-31"},{"$f":"'Timing Flags'!IQ84","v":"2042-04-30"},{"$f":"'Timing Flags'!IR84","v":"2042-05-31"},{"$f":"'Timing Flags'!IS84","v":"2042-06-30"},{"$f":"'Timing Flags'!IT84","v":"2042-07-31"},{"$f":"'Timing Flags'!IU84","v":"2042-08-31"},{"$f":"'Timing Flags'!IV84","v":"2042-09-30"},{"$f":"'Timing Flags'!IW84","v":"2042-10-31"},{"$f":"'Timing Flags'!IX84","v":"2042-11-30"},{"$f":"'Timing Flags'!IY84","v":"2042-12-31"},{"$f":"'Timing Flags'!IZ84","v":"2043-01-31"},{"$f":"'Timing Flags'!JA84","v":"2043-02-28"},{"$f":"'Timing Flags'!JB84","v":"2043-03-31"},{"$f":"'Timing Flags'!JC84","v":"2043-04-30"},{"$f":"'Timing Flags'!JD84","v":"2043-05-31"},{"$f":"'Timing Flags'!JE84","v":"2043-06-30"},{"$f":"'Timing Flags'!JF84","v":"2043-07-31"},{"$f":"'Timing Flags'!JG84","v":"2043-08-31"},{"$f":"'Timing Flags'!JH84","v":"2043-09-30"},{"$f":"'Timing Flags'!JI84","v":"2043-10-31"},{"$f":"'Timing Flags'!JJ84","v":"2043-11-30"},{"$f":"'Timing Flags'!JK84","v":"2043-12-31"},{"$f":"'Timing Flags'!JL84","v":"2044-01-31"},{"$f":"'Timing Flags'!JM84","v":"2044-02-29"},{"$f":"'Timing Flags'!JN84","v":"2044-03-31"},{"$f":"'Timing Flags'!JO84","v":"2044-04-30"},{"$f":"'Timing Flags'!JP84","v":"2044-05-31"},{"$f":"'Timing Flags'!JQ84","v":"2044-06-30"},{"$f":"'Timing Flags'!JR84","v":"2044-07-31"},{"$f":"'Timing Flags'!JS84","v":"2044-08-31"},{"$f":"'Timing Flags'!JT84","v":"2044-09-30"},{"$f":"'Timing Flags'!JU84","v":"2044-10-31"},{"$f":"'Timing Flags'!JV84","v":"2044-11-30"},{"$f":"'Timing Flags'!JW84","v":"2044-12-31"},{"$f":"'Timing Flags'!JX84","v":"2045-01-31"},{"$f":"'Timing Flags'!JY84","v":"2045-02-28"},{"$f":"'Timing Flags'!JZ84","v":"2045-03-31"},{"$f":"'Timing Flags'!KA84","v":"2045-04-30"},{"$f":"'Timing Flags'!KB84","v":"2045-05-31"},{"$f":"'Timing Flags'!KC84","v":"2045-06-30"},{"$f":"'Timing Flags'!KD84","v":"2045-07-31"},{"$f":"'Timing Flags'!KE84","v":"2045-08-31"},{"$f":"'Timing Flags'!KF84","v":"2045-09-30"},{"$f":"'Timing Flags'!KG84","v":"2045-10-31"},{"$f":"'Timing Flags'!KH84","v":"2045-11-30"},{"$f":"'Timing Flags'!KI84","v":"2045-12-31"},{"$f":"'Timing Flags'!KJ84","v":"2046-01-31"},{"$f":"'Timing Flags'!KK84","v":"2046-02-28"},{"$f":"'Timing Flags'!KL84","v":"2046-03-31"},{"$f":"'Timing Flags'!KM84","v":"2046-04-30"},{"$f":"'Timing Flags'!KN84","v":"2046-05-31"},{"$f":"'Timing Flags'!KO84","v":"2046-06-30"},{"$f":"'Timing Flags'!KP84","v":"2046-07-31"},{"$f":"'Timing Flags'!KQ84","v":"2046-08-31"},{"$f":"'Timing Flags'!KR84","v":"2046-09-30"},{"$f":"'Timing Flags'!KS84","v":"2046-10-31"},{"$f":"'Timing Flags'!KT84","v":"2046-11-30"},{"$f":"'Timing Flags'!KU84","v":"2046-12-31"},{"$f":"'Timing Flags'!KV84","v":"2047-01-31"},{"$f":"'Timing Flags'!KW84","v":"2047-02-28"},{"$f":"'Timing Flags'!KX84","v":"2047-03-31"},{"$f":"'Timing Flags'!KY84","v":"2047-04-30"},{"$f":"'Timing Flags'!KZ84","v":"2047-05-31"},{"$f":"'Timing Flags'!LA84","v":"2047-06-30"},{"$f":"'Timing Flags'!LB84","v":"2047-07-31"},{"$f":"'Timing Flags'!LC84","v":"2047-08-31"},{"$f":"'Timing Flags'!LD84","v":"2047-09-30"},{"$f":"'Timing Flags'!LE84","v":"2047-10-31"},{"$f":"'Timing Flags'!LF84","v":"2047-11-30"},{"$f":"'Timing Flags'!LG84","v":"2047-12-31"},{"$f":"'Timing Flags'!LH84","v":"2048-01-31"},{"$f":"'Timing Flags'!LI84","v":"2048-02-29"},{"$f":"'Timing Flags'!LJ84","v":"2048-03-31"},{"$f":"'Timing Flags'!LK84","v":"2048-04-30"},{"$f":"'Timing Flags'!LL84","v":"2048-05-31"},{"$f":"'Timing Flags'!LM84","v":"2048-06-30"},{"$f":"'Timing Flags'!LN84","v":"2048-07-31"},{"$f":"'Timing Flags'!LO84","v":"2048-08-31"},{"$f":"'Timing Flags'!LP84","v":"2048-09-30"},{"$f":"'Timing Flags'!LQ84","v":"2048-10-31"},{"$f":"'Timing Flags'!LR84","v":"2048-11-30"},{"$f":"'Timing Flags'!LS84","v":"2048-12-31"},{"$f":"'Timing Flags'!LT84","v":"2049-01-31"},{"$f":"'Timing Flags'!LU84","v":"2049-02-28"},{"$f":"'Timing Flags'!LV84","v":"2049-03-31"},{"$f":"'Timing Flags'!LW84","v":"2049-04-30"},{"$f":"'Timing Flags'!LX84","v":"2049-05-31"},{"$f":"'Timing Flags'!LY84","v":"2049-06-30"},{"$f":"'Timing Flags'!LZ84","v":"2049-07-31"},{"$f":"'Timing Flags'!MA84","v":"2049-08-31"},{"$f":"'Timing Flags'!MB84","v":"2049-09-30"},{"$f":"'Timing Flags'!MC84","v":"2049-10-31"},{"$f":"'Timing Flags'!MD84","v":"2049-11-30"},{"$f":"'Timing Flags'!ME84","v":"2049-12-31"},{"$f":"'Timing Flags'!MF84","v":"2050-01-31"},{"$f":"'Timing Flags'!MG84","v":"2050-02-28"},{"$f":"'Timing Flags'!MH84","v":"2050-03-31"},{"$f":"'Timing Flags'!MI84","v":"2050-04-30"},{"$f":"'Timing Flags'!MJ84","v":"2050-05-31"},{"$f":"'Timing Flags'!MK84","v":"2050-06-30"},{"$f":"'Timing Flags'!ML84","v":"2050-07-31"},{"$f":"'Timing Flags'!MM84","v":"2050-08-31"},{"$f":"'Timing Flags'!MN84","v":"2050-09-30"},{"$f":"'Timing Flags'!MO84","v":"2050-10-31"},{"$f":"'Timing Flags'!MP84","v":"2050-11-30"},{"$f":"'Timing Flags'!MQ84","v":"2050-12-31"},{"$f":"'Timing Flags'!MR84","v":"2051-01-31"},{"$f":"'Timing Flags'!MS84","v":"2051-02-28"},{"$f":"'Timing Flags'!MT84","v":"2051-03-31"},{"$f":"'Timing Flags'!MU84","v":"2051-04-30"},{"$f":"'Timing Flags'!MV84","v":"2051-05-31"},{"$f":"'Timing Flags'!MW84","v":"2051-06-30"},{"$f":"'Timing Flags'!MX84","v":"2051-07-31"},{"$f":"'Timing Flags'!MY84","v":"2051-08-31"},{"$f":"'Timing Flags'!MZ84","v":"2051-09-30"},{"$f":"'Timing Flags'!NA84","v":"2051-10-31"},{"$f":"'Timing Flags'!NB84","v":"2051-11-30"},{"$f":"'Timing Flags'!NC84","v":"2051-12-31"},{"$f":"'Timing Flags'!ND84","v":"2052-01-31"},{"$f":"'Timing Flags'!NE84","v":"2052-02-29"},{"$f":"'Timing Flags'!NF84","v":"2052-03-31"},{"$f":"'Timing Flags'!NG84","v":"2052-04-30"},{"$f":"'Timing Flags'!NH84","v":"2052-05-31"},{"$f":"'Timing Flags'!NI84","v":"2052-06-30"},{"$f":"'Timing Flags'!NJ84","v":"2052-07-31"},{"$f":"'Timing Flags'!NK84","v":"2052-08-31"},{"$f":"'Timing Flags'!NL84","v":"2052-09-30"},{"$f":"'Timing Flags'!NM84","v":"2052-10-31"},{"$f":"'Timing Flags'!NN84","v":"2052-11-30"},{"$f":"'Timing Flags'!NO84","v":"2052-12-31"},{"$f":"'Timing Flags'!NP84","v":"2053-01-31"},{"$f":"'Timing Flags'!NQ84","v":"2053-02-28"},{"$f":"'Timing Flags'!NR84","v":"2053-03-31"},{"$f":"'Timing Flags'!NS84","v":"2053-04-30"},{"$f":"'Timing Flags'!NT84","v":"2053-05-31"},{"$f":"'Timing Flags'!NU84","v":"2053-06-30"},{"$f":"'Timing Flags'!NV84","v":"2053-07-31"},{"$f":"'Timing Flags'!NW84","v":"2053-08-31"},{"$f":"'Timing Flags'!NX84","v":"2053-09-30"},{"$f":"'Timing Flags'!NY84","v":"2053-10-31"},{"$f":"'Timing Flags'!NZ84","v":"2053-11-30"},{"$f":"'Timing Flags'!OA84","v":"2053-12-31"},{"$f":"'Timing Flags'!OB84","v":"2054-01-31"},{"$f":"'Timing Flags'!OC84","v":"2054-02-28"},{"$f":"'Timing Flags'!OD84","v":"2054-03-31"},{"$f":"'Timing Flags'!OE84","v":"2054-04-30"},{"$f":"'Timing Flags'!OF84","v":"2054-05-31"},{"$f":"'Timing Flags'!OG84","v":"2054-06-30"},{"$f":"'Timing Flags'!OH84","v":"2054-07-31"},{"$f":"'Timing Flags'!OI84","v":"2054-08-31"},{"$f":"'Timing Flags'!OJ84","v":"2054-09-30"},{"$f":"'Timing Flags'!OK84","v":"2054-10-31"},{"$f":"'Timing Flags'!OL84","v":"2054-11-30"},{"$f":"'Timing Flags'!OM84","v":"2054-12-31"},{"$f":"'Timing Flags'!ON84","v":"2055-01-31"},{"$f":"'Timing Flags'!OO84","v":"2055-02-28"},{"$f":"'Timing Flags'!OP84","v":"2055-03-31"},{"$f":"'Timing Flags'!OQ84","v":"2055-04-30"},{"$f":"'Timing Flags'!OR84","v":"2055-05-31"},{"$f":"'Timing Flags'!OS84","v":"2055-06-30"},{"$f":"'Timing Flags'!OT84","v":"2055-07-31"},{"$f":"'Timing Flags'!OU84","v":"2055-08-31"},{"$f":"'Timing Flags'!OV84","v":"2055-09-30"},{"$f":"'Timing Flags'!OW84","v":"2055-10-31"},{"$f":"'Timing Flags'!OX84","v":"2055-11-30"},{"$f":"'Timing Flags'!OY84","v":"2055-12-31"},{"$f":"'Timing Flags'!OZ84","v":"2056-01-31"},{"$f":"'Timing Flags'!PA84","v":"2056-02-29"},{"$f":"'Timing Flags'!PB84","v":"2056-03-31"},{"$f":"'Timing Flags'!PC84","v":"2056-04-30"},{"$f":"'Timing Flags'!PD84","v":"2056-05-31"},{"$f":"'Timing Flags'!PE84","v":"2056-06-30"},{"$f":"'Timing Flags'!PF84","v":"2056-07-31"},{"$f":"'Timing Flags'!PG84","v":"2056-08-31"},{"$f":"'Timing Flags'!PH84","v":"2056-09-30"},{"$f":"'Timing Flags'!PI84","v":"2056-10-31"},{"$f":"'Timing Flags'!PJ84","v":"2056-11-30"},{"$f":"'Timing Flags'!PK84","v":"2056-12-31"}]
[null,null,null,"Project Phase",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M95","v":"Operation"},{"$f":"'Timing Flags'!N95","v":"Operation"},{"$f":"'Timing Flags'!O95","v":"Operation"},{"$f":"'Timing Flags'!P95","v":"Operation"},{"$f":"'Timing Flags'!Q95","v":"Operation"},{"$f":"'Timing Flags'!R95","v":"Operation"},{"$f":"'Timing Flags'!S95","v":"Operation"},{"$f":"'Timing Flags'!T95","v":"Operation"},{"$f":"'Timing Flags'!U95","v":"Operation"},{"$f":"'Timing Flags'!V95","v":"Operation"},{"$f":"'Timing Flags'!W95","v":"Operation"},{"$f":"'Timing Flags'!X95","v":"Operation"},{"$f":"'Timing Flags'!Y95","v":"Operation"},{"$f":"'Timing Flags'!Z95","v":"Operation"},{"$f":"'Timing Flags'!AA95","v":"Operation"},{"$f":"'Timing Flags'!AB95","v":"Operation"},{"$f":"'Timing Flags'!AC95","v":"Operation"},{"$f":"'Timing Flags'!AD95","v":"Operation"},{"$f":"'Timing Flags'!AE95","v":"Operation"},{"$f":"'Timing Flags'!AF95","v":"Operation"},{"$f":"'Timing Flags'!AG95","v":"Operation"},{"$f":"'Timing Flags'!AH95","v":"Operation"},{"$f":"'Timing Flags'!AI95","v":"Operation"},{"$f":"'Timing Flags'!AJ95","v":"Operation"},{"$f":"'Timing Flags'!AK95","v":"Operation"},{"$f":"'Timing Flags'!AL95","v":"Operation"},{"$f":"'Timing Flags'!AM95","v":"Operation"},{"$f":"'Timing Flags'!AN95","v":"Operation"},{"$f":"'Timing Flags'!AO95","v":"Operation"},{"$f":"'Timing Flags'!AP95","v":"Operation"},{"$f":"'Timing Flags'!AQ95","v":"Operation"},{"$f":"'Timing Flags'!AR95","v":"Operation"},{"$f":"'Timing Flags'!AS95","v":"Operation"},{"$f":"'Timing Flags'!AT95","v":"Operation"},{"$f":"'Timing Flags'!AU95","v":"Operation"},{"$f":"'Timing Flags'!AV95","v":"Operation"},{"$f":"'Timing Flags'!AW95","v":"Operation"},{"$f":"'Timing Flags'!AX95","v":"Operation"},{"$f":"'Timing Flags'!AY95","v":"Operation"},{"$f":"'Timing Flags'!AZ95","v":"Operation"},{"$f":"'Timing Flags'!BA95","v":"Operation"},{"$f":"'Timing Flags'!BB95","v":"Operation"},{"$f":"'Timing Flags'!BC95","v":"Operation"},{"$f":"'Timing Flags'!BD95","v":"Operation"},{"$f":"'Timing Flags'!BE95","v":"Operation"},{"$f":"'Timing Flags'!BF95","v":"Operation"},{"$f":"'Timing Flags'!BG95","v":"Operation"},{"$f":"'Timing Flags'!BH95","v":"Operation"},{"$f":"'Timing Flags'!BI95","v":"Operation"},{"$f":"'Timing Flags'!BJ95","v":"Operation"},{"$f":"'Timing Flags'!BK95","v":"Operation"},{"$f":"'Timing Flags'!BL95","v":"Operation"},{"$f":"'Timing Flags'!BM95","v":"Operation"},{"$f":"'Timing Flags'!BN95","v":"Operation"},{"$f":"'Timing Flags'!BO95","v":"Operation"},{"$f":"'Timing Flags'!BP95","v":"Operation"},{"$f":"'Timing Flags'!BQ95","v":"Operation"},{"$f":"'Timing Flags'!BR95","v":"Operation"},{"$f":"'Timing Flags'!BS95","v":"Operation"},{"$f":"'Timing Flags'!BT95","v":"Operation"},{"$f":"'Timing Flags'!BU95","v":"Operation"},{"$f":"'Timing Flags'!BV95","v":"Operation"},{"$f":"'Timing Flags'!BW95","v":"Operation"},{"$f":"'Timing Flags'!BX95","v":"Operation"},{"$f":"'Timing Flags'!BY95","v":"Operation"},{"$f":"'Timing Flags'!BZ95","v":"Operation"},{"$f":"'Timing Flags'!CA95","v":"Operation"},{"$f":"'Timing Flags'!CB95","v":"Operation"},{"$f":"'Timing Flags'!CC95","v":"Operation"},{"$f":"'Timing Flags'!CD95","v":"Operation"},{"$f":"'Timing Flags'!CE95","v":"Operation"},{"$f":"'Timing Flags'!CF95","v":"Operation"},{"$f":"'Timing Flags'!CG95","v":"Operation"},{"$f":"'Timing Flags'!CH95","v":"Operation"},{"$f":"'Timing Flags'!CI95","v":"Operation"},{"$f":"'Timing Flags'!CJ95","v":"Operation"},{"$f":"'Timing Flags'!CK95","v":"Operation"},{"$f":"'Timing Flags'!CL95","v":"Operation"},{"$f":"'Timing Flags'!CM95","v":"Operation"},{"$f":"'Timing Flags'!CN95","v":"Operation"},{"$f":"'Timing Flags'!CO95","v":"Operation"},{"$f":"'Timing Flags'!CP95","v":"Operation"},{"$f":"'Timing Flags'!CQ95","v":"Operation"},{"$f":"'Timing Flags'!CR95","v":"Operation"},{"$f":"'Timing Flags'!CS95","v":"Operation"},{"$f":"'Timing Flags'!CT95","v":"Operation"},{"$f":"'Timing Flags'!CU95","v":"Operation"},{"$f":"'Timing Flags'!CV95","v":"Operation"},{"$f":"'Timing Flags'!CW95","v":"Operation"},{"$f":"'Timing Flags'!CX95","v":"Operation"},{"$f":"'Timing Flags'!CY95","v":"Operation"},{"$f":"'Timing Flags'!CZ95","v":"Operation"},{"$f":"'Timing Flags'!DA95","v":"Operation"},{"$f":"'Timing Flags'!DB95","v":"Operation"},{"$f":"'Timing Flags'!DC95","v":"Operation"},{"$f":"'Timing Flags'!DD95","v":"Operation"},{"$f":"'Timing Flags'!DE95","v":"Operation"},{"$f":"'Timing Flags'!DF95","v":"Operation"},{"$f":"'Timing Flags'!DG95","v":"Operation"},{"$f":"'Timing Flags'!DH95","v":"Operation"},{"$f":"'Timing Flags'!DI95","v":"Operation"},{"$f":"'Timing Flags'!DJ95","v":"Operation"},{"$f":"'Timing Flags'!DK95","v":"Operation"},{"$f":"'Timing Flags'!DL95","v":"Operation"},{"$f":"'Timing Flags'!DM95","v":"Operation"},{"$f":"'Timing Flags'!DN95","v":"Operation"},{"$f":"'Timing Flags'!DO95","v":"Operation"},{"$f":"'Timing Flags'!DP95","v":"Operation"},{"$f":"'Timing Flags'!DQ95","v":"Operation"},{"$f":"'Timing Flags'!DR95","v":"Operation"},{"$f":"'Timing Flags'!DS95","v":"Operation"},{"$f":"'Timing Flags'!DT95","v":"Operation"},{"$f":"'Timing Flags'!DU95","v":"Operation"},{"$f":"'Timing Flags'!DV95","v":"Operation"},{"$f":"'Timing Flags'!DW95","v":"Operation"},{"$f":"'Timing Flags'!DX95","v":"Operation"},{"$f":"'Timing Flags'!DY95","v":"Operation"},{"$f":"'Timing Flags'!DZ95","v":"Operation"},{"$f":"'Timing Flags'!EA95","v":"Operation"},{"$f":"'Timing Flags'!EB95","v":"Operation"},{"$f":"'Timing Flags'!EC95","v":"Operation"},{"$f":"'Timing Flags'!ED95","v":"Operation"},{"$f":"'Timing Flags'!EE95","v":"Operation"},{"$f":"'Timing Flags'!EF95","v":"Operation"},{"$f":"'Timing Flags'!EG95","v":"Operation"},{"$f":"'Timing Flags'!EH95","v":"Operation"},{"$f":"'Timing Flags'!EI95","v":"Operation"},{"$f":"'Timing Flags'!EJ95","v":"Operation"},{"$f":"'Timing Flags'!EK95","v":"Operation"},{"$f":"'Timing Flags'!EL95","v":"Operation"},{"$f":"'Timing Flags'!EM95","v":"Operation"},{"$f":"'Timing Flags'!EN95","v":"Operation"},{"$f":"'Timing Flags'!EO95","v":"Operation"},{"$f":"'Timing Flags'!EP95","v":"Operation"},{"$f":"'Timing Flags'!EQ95","v":"Operation"},{"$f":"'Timing Flags'!ER95","v":"Operation"},{"$f":"'Timing Flags'!ES95","v":"Operation"},{"$f":"'Timing Flags'!ET95","v":"Operation"},{"$f":"'Timing Flags'!EU95","v":"Operation"},{"$f":"'Timing Flags'!EV95","v":"Operation"},{"$f":"'Timing Flags'!EW95","v":"Operation"},{"$f":"'Timing Flags'!EX95","v":"Operation"},{"$f":"'Timing Flags'!EY95","v":"Operation"},{"$f":"'Timing Flags'!EZ95","v":"Operation"},{"$f":"'Timing Flags'!FA95","v":"Operation"},{"$f":"'Timing Flags'!FB95","v":"Operation"},{"$f":"'Timing Flags'!FC95","v":"Operation"},{"$f":"'Timing Flags'!FD95","v":"Operation"},{"$f":"'Timing Flags'!FE95","v":"Operation"},{"$f":"'Timing Flags'!FF95","v":"Operation"},{"$f":"'Timing Flags'!FG95","v":"Operation"},{"$f":"'Timing Flags'!FH95","v":"Operation"},{"$f":"'Timing Flags'!FI95","v":"Operation"},{"$f":"'Timing Flags'!FJ95","v":"Operation"},{"$f":"'Timing Flags'!FK95","v":"Operation"},{"$f":"'Timing Flags'!FL95","v":"Operation"},{"$f":"'Timing Flags'!FM95","v":"Operation"},{"$f":"'Timing Flags'!FN95","v":"Operation"},{"$f":"'Timing Flags'!FO95","v":"Operation"},{"$f":"'Timing Flags'!FP95","v":"Operation"},{"$f":"'Timing Flags'!FQ95","v":"Operation"},{"$f":"'Timing Flags'!FR95","v":"Operation"},{"$f":"'Timing Flags'!FS95","v":"Operation"},{"$f":"'Timing Flags'!FT95","v":"Operation"},{"$f":"'Timing Flags'!FU95","v":"Operation"},{"$f":"'Timing Flags'!FV95","v":"Operation"},{"$f":"'Timing Flags'!FW95","v":"Operation"},{"$f":"'Timing Flags'!FX95","v":"Operation"},{"$f":"'Timing Flags'!FY95","v":"Operation"},{"$f":"'Timing Flags'!FZ95","v":"Operation"},{"$f":"'Timing Flags'!GA95","v":"Operation"},{"$f":"'Timing Flags'!GB95","v":"Operation"},{"$f":"'Timing Flags'!GC95","v":"Operation"},{"$f":"'Timing Flags'!GD95","v":"Operation"},{"$f":"'Timing Flags'!GE95","v":"Operation"},{"$f":"'Timing Flags'!GF95","v":"Operation"},{"$f":"'Timing Flags'!GG95","v":"Operation"},{"$f":"'Timing Flags'!GH95","v":"Operation"},{"$f":"'Timing Flags'!GI95","v":"Operation"},{"$f":"'Timing Flags'!GJ95","v":"Operation"},{"$f":"'Timing Flags'!GK95","v":"Operation"},{"$f":"'Timing Flags'!GL95","v":"Operation"},{"$f":"'Timing Flags'!GM95","v":"Operation"},{"$f":"'Timing Flags'!GN95","v":"Operation"},{"$f":"'Timing Flags'!GO95","v":"Operation"},{"$f":"'Timing Flags'!GP95","v":"Operation"},{"$f":"'Timing Flags'!GQ95","v":"Operation"},{"$f":"'Timing Flags'!GR95","v":"Operation"},{"$f":"'Timing Flags'!GS95","v":"Operation"},{"$f":"'Timing Flags'!GT95","v":"Operation"},{"$f":"'Timing Flags'!GU95","v":"Operation"},{"$f":"'Timing Flags'!GV95","v":"Operation"},{"$f":"'Timing Flags'!GW95","v":"Operation"},{"$f":"'Timing Flags'!GX95","v":"Operation"},{"$f":"'Timing Flags'!GY95","v":"Operation"},{"$f":"'Timing Flags'!GZ95","v":"Operation"},{"$f":"'Timing Flags'!HA95","v":"Operation"},{"$f":"'Timing Flags'!HB95","v":"Operation"},{"$f":"'Timing Flags'!HC95","v":"Operation"},{"$f":"'Timing Flags'!HD95","v":"Operation"},{"$f":"'Timing Flags'!HE95","v":"Operation"},{"$f":"'Timing Flags'!HF95","v":"Operation"},{"$f":"'Timing Flags'!HG95","v":"Operation"},{"$f":"'Timing Flags'!HH95","v":"Operation"},{"$f":"'Timing Flags'!HI95","v":"Operation"},{"$f":"'Timing Flags'!HJ95","v":"Operation"},{"$f":"'Timing Flags'!HK95","v":"Operation"},{"$f":"'Timing Flags'!HL95","v":"Operation"},{"$f":"'Timing Flags'!HM95","v":"Operation"},{"$f":"'Timing Flags'!HN95","v":"Operation"},{"$f":"'Timing Flags'!HO95","v":"Operation"},{"$f":"'Timing Flags'!HP95","v":"Operation"},{"$f":"'Timing Flags'!HQ95","v":"Operation"},{"$f":"'Timing Flags'!HR95","v":"Operation"},{"$f":"'Timing Flags'!HS95","v":"Operation"},{"$f":"'Timing Flags'!HT95","v":"Operation"},{"$f":"'Timing Flags'!HU95","v":"Operation"},{"$f":"'Timing Flags'!HV95","v":"Operation"},{"$f":"'Timing Flags'!HW95","v":"Operation"},{"$f":"'Timing Flags'!HX95","v":"Operation"},{"$f":"'Timing Flags'!HY95","v":"Operation"},{"$f":"'Timing Flags'!HZ95","v":"Operation"},{"$f":"'Timing Flags'!IA95","v":"Operation"},{"$f":"'Timing Flags'!IB95","v":"Operation"},{"$f":"'Timing Flags'!IC95","v":"Operation"},{"$f":"'Timing Flags'!ID95","v":"Operation"},{"$f":"'Timing Flags'!IE95","v":"Operation"},{"$f":"'Timing Flags'!IF95","v":"Operation"},{"$f":"'Timing Flags'!IG95","v":"Operation"},{"$f":"'Timing Flags'!IH95","v":"Operation"},{"$f":"'Timing Flags'!II95","v":"Operation"},{"$f":"'Timing Flags'!IJ95","v":"Operation"},{"$f":"'Timing Flags'!IK95","v":"Operation"},{"$f":"'Timing Flags'!IL95","v":"Operation"},{"$f":"'Timing Flags'!IM95","v":"Operation"},{"$f":"'Timing Flags'!IN95","v":"Operation"},{"$f":"'Timing Flags'!IO95","v":"Operation"},{"$f":"'Timing Flags'!IP95","v":"Operation"},{"$f":"'Timing Flags'!IQ95","v":"Operation"},{"$f":"'Timing Flags'!IR95","v":"Operation"},{"$f":"'Timing Flags'!IS95","v":"Operation"},{"$f":"'Timing Flags'!IT95","v":"Operation"},{"$f":"'Timing Flags'!IU95","v":"Operation"},{"$f":"'Timing Flags'!IV95","v":"Operation"},{"$f":"'Timing Flags'!IW95","v":"Operation"},{"$f":"'Timing Flags'!IX95","v":"Operation"},{"$f":"'Timing Flags'!IY95","v":"Operation"},{"$f":"'Timing Flags'!IZ95","v":"Operation"},{"$f":"'Timing Flags'!JA95","v":"Operation"},{"$f":"'Timing Flags'!JB95","v":"Operation"},{"$f":"'Timing Flags'!JC95","v":"Operation"},{"$f":"'Timing Flags'!JD95","v":"Operation"},{"$f":"'Timing Flags'!JE95","v":"Operation"},{"$f":"'Timing Flags'!JF95","v":"Operation"},{"$f":"'Timing Flags'!JG95","v":"Operation"},{"$f":"'Timing Flags'!JH95","v":"Operation"},{"$f":"'Timing Flags'!JI95","v":"Operation"},{"$f":"'Timing Flags'!JJ95","v":"Operation"},{"$f":"'Timing Flags'!JK95","v":"Operation"},{"$f":"'Timing Flags'!JL95","v":"Operation"},{"$f":"'Timing Flags'!JM95","v":"Operation"},{"$f":"'Timing Flags'!JN95","v":"Operation"},{"$f":"'Timing Flags'!JO95","v":"Operation"},{"$f":"'Timing Flags'!JP95","v":"Operation"},{"$f":"'Timing Flags'!JQ95","v":"Operation"},{"$f":"'Timing Flags'!JR95","v":"Operation"},{"$f":"'Timing Flags'!JS95","v":"Operation"},{"$f":"'Timing Flags'!JT95","v":"Operation"},{"$f":"'Timing Flags'!JU95","v":"Operation"},{"$f":"'Timing Flags'!JV95","v":"Operation"},{"$f":"'Timing Flags'!JW95","v":"Operation"},{"$f":"'Timing Flags'!JX95","v":"Operation"},{"$f":"'Timing Flags'!JY95","v":"Operation"},{"$f":"'Timing Flags'!JZ95","v":"Operation"},{"$f":"'Timing Flags'!KA95","v":"Operation"},{"$f":"'Timing Flags'!KB95","v":"Operation"},{"$f":"'Timing Flags'!KC95","v":"Operation"},{"$f":"'Timing Flags'!KD95","v":"Operation"},{"$f":"'Timing Flags'!KE95","v":"Operation"},{"$f":"'Timing Flags'!KF95","v":"Operation"},{"$f":"'Timing Flags'!KG95","v":"Operation"},{"$f":"'Timing Flags'!KH95","v":"Operation"},{"$f":"'Timing Flags'!KI95","v":"Operation"},{"$f":"'Timing Flags'!KJ95","v":"Operation"},{"$f":"'Timing Flags'!KK95","v":"Operation"},{"$f":"'Timing Flags'!KL95","v":"Operation"},{"$f":"'Timing Flags'!KM95","v":"Operation"},{"$f":"'Timing Flags'!KN95","v":"Operation"},{"$f":"'Timing Flags'!KO95","v":"Operation"},{"$f":"'Timing Flags'!KP95","v":"Operation"},{"$f":"'Timing Flags'!KQ95","v":"Operation"},{"$f":"'Timing Flags'!KR95","v":"Operation"},{"$f":"'Timing Flags'!KS95","v":"Operation"},{"$f":"'Timing Flags'!KT95","v":"Operation"},{"$f":"'Timing Flags'!KU95","v":"Operation"},{"$f":"'Timing Flags'!KV95","v":"Operation"},{"$f":"'Timing Flags'!KW95","v":"Operation"},{"$f":"'Timing Flags'!KX95","v":"Operation"},{"$f":"'Timing Flags'!KY95","v":"Operation"},{"$f":"'Timing Flags'!KZ95","v":"Operation"},{"$f":"'Timing Flags'!LA95","v":"Operation"},{"$f":"'Timing Flags'!LB95","v":"Operation"},{"$f":"'Timing Flags'!LC95","v":"Operation"},{"$f":"'Timing Flags'!LD95","v":"Operation"},{"$f":"'Timing Flags'!LE95","v":"Operation"},{"$f":"'Timing Flags'!LF95","v":"Operation"},{"$f":"'Timing Flags'!LG95","v":"Operation"},{"$f":"'Timing Flags'!LH95","v":"Operation"},{"$f":"'Timing Flags'!LI95","v":"Operation"},{"$f":"'Timing Flags'!LJ95","v":"Operation"},{"$f":"'Timing Flags'!LK95","v":"Operation"},{"$f":"'Timing Flags'!LL95","v":"Operation"},{"$f":"'Timing Flags'!LM95","v":"Operation"},{"$f":"'Timing Flags'!LN95","v":"Operation"},{"$f":"'Timing Flags'!LO95","v":"Operation"},{"$f":"'Timing Flags'!LP95","v":"Operation"},{"$f":"'Timing Flags'!LQ95","v":"Operation"},{"$f":"'Timing Flags'!LR95","v":"Operation"},{"$f":"'Timing Flags'!LS95","v":"Operation"},{"$f":"'Timing Flags'!LT95","v":"Operation"},{"$f":"'Timing Flags'!LU95","v":"Operation"},{"$f":"'Timing Flags'!LV95","v":"Operation"},{"$f":"'Timing Flags'!LW95","v":"Operation"},{"$f":"'Timing Flags'!LX95","v":"Operation"},{"$f":"'Timing Flags'!LY95","v":"Operation"},{"$f":"'Timing Flags'!LZ95","v":"Operation"},{"$f":"'Timing Flags'!MA95","v":"Operation"},{"$f":"'Timing Flags'!MB95","v":"Operation"},{"$f":"'Timing Flags'!MC95","v":"Operation"},{"$f":"'Timing Flags'!MD95","v":"Operation"},{"$f":"'Timing Flags'!ME95","v":"Operation"},{"$f":"'Timing Flags'!MF95","v":"Operation"},{"$f":"'Timing Flags'!MG95","v":"Operation"},{"$f":"'Timing Flags'!MH95","v":"Operation"},{"$f":"'Timing Flags'!MI95","v":"Operation"},{"$f":"'Timing Flags'!MJ95","v":"Operation"},{"$f":"'Timing Flags'!MK95","v":"Operation"},{"$f":"'Timing Flags'!ML95","v":"Operation"},{"$f":"'Timing Flags'!MM95","v":"Operation"},{"$f":"'Timing Flags'!MN95","v":"Operation"},{"$f":"'Timing Flags'!MO95","v":"Operation"},{"$f":"'Timing Flags'!MP95","v":"Operation"},{"$f":"'Timing Flags'!MQ95","v":"Operation"},{"$f":"'Timing Flags'!MR95","v":"Operation"},{"$f":"'Timing Flags'!MS95","v":"Operation"},{"$f":"'Timing Flags'!MT95","v":"Operation"},{"$f":"'Timing Flags'!MU95","v":"Operation"},{"$f":"'Timing Flags'!MV95","v":"Operation"},{"$f":"'Timing Flags'!MW95","v":"Operation"},{"$f":"'Timing Flags'!MX95","v":"Operation"},{"$f":"'Timing Flags'!MY95","v":"Operation"},{"$f":"'Timing Flags'!MZ95","v":"Operation"},{"$f":"'Timing Flags'!NA95","v":"Operation"},{"$f":"'Timing Flags'!NB95","v":"Operation"},{"$f":"'Timing Flags'!NC95","v":"Operation"},{"$f":"'Timing Flags'!ND95","v":"Operation"},{"$f":"'Timing Flags'!NE95","v":"Operation"},{"$f":"'Timing Flags'!NF95","v":"Operation"},{"$f":"'Timing Flags'!NG95","v":"Operation"},{"$f":"'Timing Flags'!NH95","v":"Operation"},{"$f":"'Timing Flags'!NI95","v":"Shut-down"},{"$f":"'Timing Flags'!NJ95","v":"Shut-down"},{"$f":"'Timing Flags'!NK95","v":"Shut-down"},{"$f":"'Timing Flags'!NL95","v":"Shut-down"},{"$f":"'Timing Flags'!NM95","v":"Shut-down"},{"$f":"'Timing Flags'!NN95","v":"Shut-down"},{"$f":"'Timing Flags'!NO95","v":"Shut-down"},{"$f":"'Timing Flags'!NP95","v":"Shut-down"},{"$f":"'Timing Flags'!NQ95","v":"Shut-down"},{"$f":"'Timing Flags'!NR95","v":"Shut-down"},{"$f":"'Timing Flags'!NS95","v":"Shut-down"},{"$f":"'Timing Flags'!NT95","v":"Shut-down"},{"$f":"'Timing Flags'!NU95","v":"Shut-down"},{"$f":"'Timing Flags'!NV95","v":"Shut-down"},{"$f":"'Timing Flags'!NW95","v":"Shut-down"},{"$f":"'Timing Flags'!NX95","v":"Shut-down"},{"$f":"'Timing Flags'!NY95","v":"Shut-down"},{"$f":"'Timing Flags'!NZ95","v":"Shut-down"},{"$f":"'Timing Flags'!OA95","v":"Shut-down"},{"$f":"'Timing Flags'!OB95","v":"Shut-down"},{"$f":"'Timing Flags'!OC95","v":"Shut-down"},{"$f":"'Timing Flags'!OD95","v":"Shut-down"},{"$f":"'Timing Flags'!OE95","v":"Shut-down"},{"$f":"'Timing Flags'!OF95","v":"Shut-down"},{"$f":"'Timing Flags'!OG95","v":"Shut-down"},{"$f":"'Timing Flags'!OH95","v":"Shut-down"},{"$f":"'Timing Flags'!OI95","v":"Shut-down"},{"$f":"'Timing Flags'!OJ95","v":"Shut-down"},{"$f":"'Timing Flags'!OK95","v":"Shut-down"},{"$f":"'Timing Flags'!OL95","v":"Shut-down"},{"$f":"'Timing Flags'!OM95","v":"Shut-down"},{"$f":"'Timing Flags'!ON95","v":"Shut-down"},{"$f":"'Timing Flags'!OO95","v":"Shut-down"},{"$f":"'Timing Flags'!OP95","v":"Shut-down"},{"$f":"'Timing Flags'!OQ95","v":"Shut-down"},{"$f":"'Timing Flags'!OR95","v":"Shut-down"},{"$f":"'Timing Flags'!OS95","v":"Shut-down"},{"$f":"'Timing Flags'!OT95","v":"Shut-down"},{"$f":"'Timing Flags'!OU95","v":"Shut-down"},{"$f":"'Timing Flags'!OV95","v":"Shut-down"},{"$f":"'Timing Flags'!OW95","v":"Shut-down"},{"$f":"'Timing Flags'!OX95","v":"Shut-down"},{"$f":"'Timing Flags'!OY95","v":"Shut-down"},{"$f":"'Timing Flags'!OZ95","v":"Shut-down"},{"$f":"'Timing Flags'!PA95","v":"Shut-down"},{"$f":"'Timing Flags'!PB95","v":"Shut-down"},{"$f":"'Timing Flags'!PC95","v":"Shut-down"},{"$f":"'Timing Flags'!PD95","v":"Shut-down"},{"$f":"'Timing Flags'!PE95","v":"Shut-down"},{"$f":"'Timing Flags'!PF95","v":"Shut-down"},{"$f":"'Timing Flags'!PG95","v":"Shut-down"},{"$f":"'Timing Flags'!PH95","v":"Shut-down"},{"$f":"'Timing Flags'!PI95","v":"Shut-down"},{"$f":"'Timing Flags'!PJ95","v":"Shut-down"},{"$f":"'Timing Flags'!PK95","v":"Shut-down"}]
[null,null,null,"Operational Flag",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M91","v":1},{"$f":"'Timing Flags'!N91","v":1},{"$f":"'Timing Flags'!O91","v":1},{"$f":"'Timing Flags'!P91","v":1},{"$f":"'Timing Flags'!Q91","v":1},{"$f":"'Timing Flags'!R91","v":1},{"$f":"'Timing Flags'!S91","v":1},{"$f":"'Timing Flags'!T91","v":1},{"$f":"'Timing Flags'!U91","v":1},{"$f":"'Timing Flags'!V91","v":1},{"$f":"'Timing Flags'!W91","v":1},{"$f":"'Timing Flags'!X91","v":1},{"$f":"'Timing Flags'!Y91","v":1},{"$f":"'Timing Flags'!Z91","v":1},{"$f":"'Timing Flags'!AA91","v":1},{"$f":"'Timing Flags'!AB91","v":1},{"$f":"'Timing Flags'!AC91","v":1},{"$f":"'Timing Flags'!AD91","v":1},{"$f":"'Timing Flags'!AE91","v":1},{"$f":"'Timing Flags'!AF91","v":1},{"$f":"'Timing Flags'!AG91","v":1},{"$f":"'Timing Flags'!AH91","v":1},{"$f":"'Timing Flags'!AI91","v":1},{"$f":"'Timing Flags'!AJ91","v":1},{"$f":"'Timing Flags'!AK91","v":1},{"$f":"'Timing Flags'!AL91","v":1},{"$f":"'Timing Flags'!AM91","v":1},{"$f":"'Timing Flags'!AN91","v":1},{"$f":"'Timing Flags'!AO91","v":1},{"$f":"'Timing Flags'!AP91","v":1},{"$f":"'Timing Flags'!AQ91","v":1},{"$f":"'Timing Flags'!AR91","v":1},{"$f":"'Timing Flags'!AS91","v":1},{"$f":"'Timing Flags'!AT91","v":1},{"$f":"'Timing Flags'!AU91","v":1},{"$f":"'Timing Flags'!AV91","v":1},{"$f":"'Timing Flags'!AW91","v":1},{"$f":"'Timing Flags'!AX91","v":1},{"$f":"'Timing Flags'!AY91","v":1},{"$f":"'Timing Flags'!AZ91","v":1},{"$f":"'Timing Flags'!BA91","v":1},{"$f":"'Timing Flags'!BB91","v":1},{"$f":"'Timing Flags'!BC91","v":1},{"$f":"'Timing Flags'!BD91","v":1},{"$f":"'Timing Flags'!BE91","v":1},{"$f":"'Timing Flags'!BF91","v":1},{"$f":"'Timing Flags'!BG91","v":1},{"$f":"'Timing Flags'!BH91","v":1},{"$f":"'Timing Flags'!BI91","v":1},{"$f":"'Timing Flags'!BJ91","v":1},{"$f":"'Timing Flags'!BK91","v":1},{"$f":"'Timing Flags'!BL91","v":1},{"$f":"'Timing Flags'!BM91","v":1},{"$f":"'Timing Flags'!BN91","v":1},{"$f":"'Timing Flags'!BO91","v":1},{"$f":"'Timing Flags'!BP91","v":1},{"$f":"'Timing Flags'!BQ91","v":1},{"$f":"'Timing Flags'!BR91","v":1},{"$f":"'Timing Flags'!BS91","v":1},{"$f":"'Timing Flags'!BT91","v":1},{"$f":"'Timing Flags'!BU91","v":1},{"$f":"'Timing Flags'!BV91","v":1},{"$f":"'Timing Flags'!BW91","v":1},{"$f":"'Timing Flags'!BX91","v":1},{"$f":"'Timing Flags'!BY91","v":1},{"$f":"'Timing Flags'!BZ91","v":1},{"$f":"'Timing Flags'!CA91","v":1},{"$f":"'Timing Flags'!CB91","v":1},{"$f":"'Timing Flags'!CC91","v":1},{"$f":"'Timing Flags'!CD91","v":1},{"$f":"'Timing Flags'!CE91","v":1},{"$f":"'Timing Flags'!CF91","v":1},{"$f":"'Timing Flags'!CG91","v":1},{"$f":"'Timing Flags'!CH91","v":1},{"$f":"'Timing Flags'!CI91","v":1},{"$f":"'Timing Flags'!CJ91","v":1},{"$f":"'Timing Flags'!CK91","v":1},{"$f":"'Timing Flags'!CL91","v":1},{"$f":"'Timing Flags'!CM91","v":1},{"$f":"'Timing Flags'!CN91","v":1},{"$f":"'Timing Flags'!CO91","v":1},{"$f":"'Timing Flags'!CP91","v":1},{"$f":"'Timing Flags'!CQ91","v":1},{"$f":"'Timing Flags'!CR91","v":1},{"$f":"'Timing Flags'!CS91","v":1},{"$f":"'Timing Flags'!CT91","v":1},{"$f":"'Timing Flags'!CU91","v":1},{"$f":"'Timing Flags'!CV91","v":1},{"$f":"'Timing Flags'!CW91","v":1},{"$f":"'Timing Flags'!CX91","v":1},{"$f":"'Timing Flags'!CY91","v":1},{"$f":"'Timing Flags'!CZ91","v":1},{"$f":"'Timing Flags'!DA91","v":1},{"$f":"'Timing Flags'!DB91","v":1},{"$f":"'Timing Flags'!DC91","v":1},{"$f":"'Timing Flags'!DD91","v":1},{"$f":"'Timing Flags'!DE91","v":1},{"$f":"'Timing Flags'!DF91","v":1},{"$f":"'Timing Flags'!DG91","v":1},{"$f":"'Timing Flags'!DH91","v":1},{"$f":"'Timing Flags'!DI91","v":1},{"$f":"'Timing Flags'!DJ91","v":1},{"$f":"'Timing Flags'!DK91","v":1},{"$f":"'Timing Flags'!DL91","v":1},{"$f":"'Timing Flags'!DM91","v":1},{"$f":"'Timing Flags'!DN91","v":1},{"$f":"'Timing Flags'!DO91","v":1},{"$f":"'Timing Flags'!DP91","v":1},{"$f":"'Timing Flags'!DQ91","v":1},{"$f":"'Timing Flags'!DR91","v":1},{"$f":"'Timing Flags'!DS91","v":1},{"$f":"'Timing Flags'!DT91","v":1},{"$f":"'Timing Flags'!DU91","v":1},{"$f":"'Timing Flags'!DV91","v":1},{"$f":"'Timing Flags'!DW91","v":1},{"$f":"'Timing Flags'!DX91","v":1},{"$f":"'Timing Flags'!DY91","v":1},{"$f":"'Timing Flags'!DZ91","v":1},{"$f":"'Timing Flags'!EA91","v":1},{"$f":"'Timing Flags'!EB91","v":1},{"$f":"'Timing Flags'!EC91","v":1},{"$f":"'Timing Flags'!ED91","v":1},{"$f":"'Timing Flags'!EE91","v":1},{"$f":"'Timing Flags'!EF91","v":1},{"$f":"'Timing Flags'!EG91","v":1},{"$f":"'Timing Flags'!EH91","v":1},{"$f":"'Timing Flags'!EI91","v":1},{"$f":"'Timing Flags'!EJ91","v":1},{"$f":"'Timing Flags'!EK91","v":1},{"$f":"'Timing Flags'!EL91","v":1},{"$f":"'Timing Flags'!EM91","v":1},{"$f":"'Timing Flags'!EN91","v":1},{"$f":"'Timing Flags'!EO91","v":1},{"$f":"'Timing Flags'!EP91","v":1},{"$f":"'Timing Flags'!EQ91","v":1},{"$f":"'Timing Flags'!ER91","v":1},{"$f":"'Timing Flags'!ES91","v":1},{"$f":"'Timing Flags'!ET91","v":1},{"$f":"'Timing Flags'!EU91","v":1},{"$f":"'Timing Flags'!EV91","v":1},{"$f":"'Timing Flags'!EW91","v":1},{"$f":"'Timing Flags'!EX91","v":1},{"$f":"'Timing Flags'!EY91","v":1},{"$f":"'Timing Flags'!EZ91","v":1},{"$f":"'Timing Flags'!FA91","v":1},{"$f":"'Timing Flags'!FB91","v":1},{"$f":"'Timing Flags'!FC91","v":1},{"$f":"'Timing Flags'!FD91","v":1},{"$f":"'Timing Flags'!FE91","v":1},{"$f":"'Timing Flags'!FF91","v":1},{"$f":"'Timing Flags'!FG91","v":1},{"$f":"'Timing Flags'!FH91","v":1},{"$f":"'Timing Flags'!FI91","v":1},{"$f":"'Timing Flags'!FJ91","v":1},{"$f":"'Timing Flags'!FK91","v":1},{"$f":"'Timing Flags'!FL91","v":1},{"$f":"'Timing Flags'!FM91","v":1},{"$f":"'Timing Flags'!FN91","v":1},{"$f":"'Timing Flags'!FO91","v":1},{"$f":"'Timing Flags'!FP91","v":1},{"$f":"'Timing Flags'!FQ91","v":1},{"$f":"'Timing Flags'!FR91","v":1},{"$f":"'Timing Flags'!FS91","v":1},{"$f":"'Timing Flags'!FT91","v":1},{"$f":"'Timing Flags'!FU91","v":1},{"$f":"'Timing Flags'!FV91","v":1},{"$f":"'Timing Flags'!FW91","v":1},{"$f":"'Timing Flags'!FX91","v":1},{"$f":"'Timing Flags'!FY91","v":1},{"$f":"'Timing Flags'!FZ91","v":1},{"$f":"'Timing Flags'!GA91","v":1},{"$f":"'Timing Flags'!GB91","v":1},{"$f":"'Timing Flags'!GC91","v":1},{"$f":"'Timing Flags'!GD91","v":1},{"$f":"'Timing Flags'!GE91","v":1},{"$f":"'Timing Flags'!GF91","v":1},{"$f":"'Timing Flags'!GG91","v":1},{"$f":"'Timing Flags'!GH91","v":1},{"$f":"'Timing Flags'!GI91","v":1},{"$f":"'Timing Flags'!GJ91","v":1},{"$f":"'Timing Flags'!GK91","v":1},{"$f":"'Timing Flags'!GL91","v":1},{"$f":"'Timing Flags'!GM91","v":1},{"$f":"'Timing Flags'!GN91","v":1},{"$f":"'Timing Flags'!GO91","v":1},{"$f":"'Timing Flags'!GP91","v":1},{"$f":"'Timing Flags'!GQ91","v":1},{"$f":"'Timing Flags'!GR91","v":1},{"$f":"'Timing Flags'!GS91","v":1},{"$f":"'Timing Flags'!GT91","v":1},{"$f":"'Timing Flags'!GU91","v":1},{"$f":"'Timing Flags'!GV91","v":1},{"$f":"'Timing Flags'!GW91","v":1},{"$f":"'Timing Flags'!GX91","v":1},{"$f":"'Timing Flags'!GY91","v":1},{"$f":"'Timing Flags'!GZ91","v":1},{"$f":"'Timing Flags'!HA91","v":1},{"$f":"'Timing Flags'!HB91","v":1},{"$f":"'Timing Flags'!HC91","v":1},{"$f":"'Timing Flags'!HD91","v":1},{"$f":"'Timing Flags'!HE91","v":1},{"$f":"'Timing Flags'!HF91","v":1},{"$f":"'Timing Flags'!HG91","v":1},{"$f":"'Timing Flags'!HH91","v":1},{"$f":"'Timing Flags'!HI91","v":1},{"$f":"'Timing Flags'!HJ91","v":1},{"$f":"'Timing Flags'!HK91","v":1},{"$f":"'Timing Flags'!HL91","v":1},{"$f":"'Timing Flags'!HM91","v":1},{"$f":"'Timing Flags'!HN91","v":1},{"$f":"'Timing Flags'!HO91","v":1},{"$f":"'Timing Flags'!HP91","v":1},{"$f":"'Timing Flags'!HQ91","v":1},{"$f":"'Timing Flags'!HR91","v":1},{"$f":"'Timing Flags'!HS91","v":1},{"$f":"'Timing Flags'!HT91","v":1},{"$f":"'Timing Flags'!HU91","v":1},{"$f":"'Timing Flags'!HV91","v":1},{"$f":"'Timing Flags'!HW91","v":1},{"$f":"'Timing Flags'!HX91","v":1},{"$f":"'Timing Flags'!HY91","v":1},{"$f":"'Timing Flags'!HZ91","v":1},{"$f":"'Timing Flags'!IA91","v":1},{"$f":"'Timing Flags'!IB91","v":1},{"$f":"'Timing Flags'!IC91","v":1},{"$f":"'Timing Flags'!ID91","v":1},{"$f":"'Timing Flags'!IE91","v":1},{"$f":"'Timing Flags'!IF91","v":1},{"$f":"'Timing Flags'!IG91","v":1},{"$f":"'Timing Flags'!IH91","v":1},{"$f":"'Timing Flags'!II91","v":1},{"$f":"'Timing Flags'!IJ91","v":1},{"$f":"'Timing Flags'!IK91","v":1},{"$f":"'Timing Flags'!IL91","v":1},{"$f":"'Timing Flags'!IM91","v":1},{"$f":"'Timing Flags'!IN91","v":1},{"$f":"'Timing Flags'!IO91","v":1},{"$f":"'Timing Flags'!IP91","v":1},{"$f":"'Timing Flags'!IQ91","v":1},{"$f":"'Timing Flags'!IR91","v":1},{"$f":"'Timing Flags'!IS91","v":1},{"$f":"'Timing Flags'!IT91","v":1},{"$f":"'Timing Flags'!IU91","v":1},{"$f":"'Timing Flags'!IV91","v":1},{"$f":"'Timing Flags'!IW91","v":1},{"$f":"'Timing Flags'!IX91","v":1},{"$f":"'Timing Flags'!IY91","v":1},{"$f":"'Timing Flags'!IZ91","v":1},{"$f":"'Timing Flags'!JA91","v":1},{"$f":"'Timing Flags'!JB91","v":1},{"$f":"'Timing Flags'!JC91","v":1},{"$f":"'Timing Flags'!JD91","v":1},{"$f":"'Timing Flags'!JE91","v":1},{"$f":"'Timing Flags'!JF91","v":1},{"$f":"'Timing Flags'!JG91","v":1},{"$f":"'Timing Flags'!JH91","v":1},{"$f":"'Timing Flags'!JI91","v":1},{"$f":"'Timing Flags'!JJ91","v":1},{"$f":"'Timing Flags'!JK91","v":1},{"$f":"'Timing Flags'!JL91","v":1},{"$f":"'Timing Flags'!JM91","v":1},{"$f":"'Timing Flags'!JN91","v":1},{"$f":"'Timing Flags'!JO91","v":1},{"$f":"'Timing Flags'!JP91","v":1},{"$f":"'Timing Flags'!JQ91","v":1},{"$f":"'Timing Flags'!JR91","v":1},{"$f":"'Timing Flags'!JS91","v":1},{"$f":"'Timing Flags'!JT91","v":1},{"$f":"'Timing Flags'!JU91","v":1},{"$f":"'Timing Flags'!JV91","v":1},{"$f":"'Timing Flags'!JW91","v":1},{"$f":"'Timing Flags'!JX91","v":1},{"$f":"'Timing Flags'!JY91","v":1},{"$f":"'Timing Flags'!JZ91","v":1},{"$f":"'Timing Flags'!KA91","v":1},{"$f":"'Timing Flags'!KB91","v":1},{"$f":"'Timing Flags'!KC91","v":1},{"$f":"'Timing Flags'!KD91","v":1},{"$f":"'Timing Flags'!KE91","v":1},{"$f":"'Timing Flags'!KF91","v":1},{"$f":"'Timing Flags'!KG91","v":1},{"$f":"'Timing Flags'!KH91","v":1},{"$f":"'Timing Flags'!KI91","v":1},{"$f":"'Timing Flags'!KJ91","v":1},{"$f":"'Timing Flags'!KK91","v":1},{"$f":"'Timing Flags'!KL91","v":1},{"$f":"'Timing Flags'!KM91","v":1},{"$f":"'Timing Flags'!KN91","v":1},{"$f":"'Timing Flags'!KO91","v":1},{"$f":"'Timing Flags'!KP91","v":1},{"$f":"'Timing Flags'!KQ91","v":1},{"$f":"'Timing Flags'!KR91","v":1},{"$f":"'Timing Flags'!KS91","v":1},{"$f":"'Timing Flags'!KT91","v":1},{"$f":"'Timing Flags'!KU91","v":1},{"$f":"'Timing Flags'!KV91","v":1},{"$f":"'Timing Flags'!KW91","v":1},{"$f":"'Timing Flags'!KX91","v":1},{"$f":"'Timing Flags'!KY91","v":1},{"$f":"'Timing Flags'!KZ91","v":1},{"$f":"'Timing Flags'!LA91","v":1},{"$f":"'Timing Flags'!LB91","v":1},{"$f":"'Timing Flags'!LC91","v":1},{"$f":"'Timing Flags'!LD91","v":1},{"$f":"'Timing Flags'!LE91","v":1},{"$f":"'Timing Flags'!LF91","v":1},{"$f":"'Timing Flags'!LG91","v":1},{"$f":"'Timing Flags'!LH91","v":1},{"$f":"'Timing Flags'!LI91","v":1},{"$f":"'Timing Flags'!LJ91","v":1},{"$f":"'Timing Flags'!LK91","v":1},{"$f":"'Timing Flags'!LL91","v":1},{"$f":"'Timing Flags'!LM91","v":1},{"$f":"'Timing Flags'!LN91","v":1},{"$f":"'Timing Flags'!LO91","v":1},{"$f":"'Timing Flags'!LP91","v":1},{"$f":"'Timing Flags'!LQ91","v":1},{"$f":"'Timing Flags'!LR91","v":1},{"$f":"'Timing Flags'!LS91","v":1},{"$f":"'Timing Flags'!LT91","v":1},{"$f":"'Timing Flags'!LU91","v":1},{"$f":"'Timing Flags'!LV91","v":1},{"$f":"'Timing Flags'!LW91","v":1},{"$f":"'Timing Flags'!LX91","v":1},{"$f":"'Timing Flags'!LY91","v":1},{"$f":"'Timing Flags'!LZ91","v":1},{"$f":"'Timing Flags'!MA91","v":1},{"$f":"'Timing Flags'!MB91","v":1},{"$f":"'Timing Flags'!MC91","v":1},{"$f":"'Timing Flags'!MD91","v":1},{"$f":"'Timing Flags'!ME91","v":1},{"$f":"'Timing Flags'!MF91","v":1},{"$f":"'Timing Flags'!MG91","v":1},{"$f":"'Timing Flags'!MH91","v":1},{"$f":"'Timing Flags'!MI91","v":1},{"$f":"'Timing Flags'!MJ91","v":1},{"$f":"'Timing Flags'!MK91","v":1},{"$f":"'Timing Flags'!ML91","v":1},{"$f":"'Timing Flags'!MM91","v":1},{"$f":"'Timing Flags'!MN91","v":1},{"$f":"'Timing Flags'!MO91","v":1},{"$f":"'Timing Flags'!MP91","v":1},{"$f":"'Timing Flags'!MQ91","v":1},{"$f":"'Timing Flags'!MR91","v":1},{"$f":"'Timing Flags'!MS91","v":1},{"$f":"'Timing Flags'!MT91","v":1},{"$f":"'Timing Flags'!MU91","v":1},{"$f":"'Timing Flags'!MV91","v":1},{"$f":"'Timing Flags'!MW91","v":1},{"$f":"'Timing Flags'!MX91","v":1},{"$f":"'Timing Flags'!MY91","v":1},{"$f":"'Timing Flags'!MZ91","v":1},{"$f":"'Timing Flags'!NA91","v":1},{"$f":"'Timing Flags'!NB91","v":1},{"$f":"'Timing Flags'!NC91","v":1},{"$f":"'Timing Flags'!ND91","v":1},{"$f":"'Timing Flags'!NE91","v":1},{"$f":"'Timing Flags'!NF91","v":1},{"$f":"'Timing Flags'!NG91","v":1},{"$f":"'Timing Flags'!NH91","v":1},{"$f":"'Timing Flags'!NI91","v":0},{"$f":"'Timing Flags'!NJ91","v":0},{"$f":"'Timing Flags'!NK91","v":0},{"$f":"'Timing Flags'!NL91","v":0},{"$f":"'Timing Flags'!NM91","v":0},{"$f":"'Timing Flags'!NN91","v":0},{"$f":"'Timing Flags'!NO91","v":0},{"$f":"'Timing Flags'!NP91","v":0},{"$f":"'Timing Flags'!NQ91","v":0},{"$f":"'Timing Flags'!NR91","v":0},{"$f":"'Timing Flags'!NS91","v":0},{"$f":"'Timing Flags'!NT91","v":0},{"$f":"'Timing Flags'!NU91","v":0},{"$f":"'Timing Flags'!NV91","v":0},{"$f":"'Timing Flags'!NW91","v":0},{"$f":"'Timing Flags'!NX91","v":0},{"$f":"'Timing Flags'!NY91","v":0},{"$f":"'Timing Flags'!NZ91","v":0},{"$f":"'Timing Flags'!OA91","v":0},{"$f":"'Timing Flags'!OB91","v":0},{"$f":"'Timing Flags'!OC91","v":0},{"$f":"'Timing Flags'!OD91","v":0},{"$f":"'Timing Flags'!OE91","v":0},{"$f":"'Timing Flags'!OF91","v":0},{"$f":"'Timing Flags'!OG91","v":0},{"$f":"'Timing Flags'!OH91","v":0},{"$f":"'Timing Flags'!OI91","v":0},{"$f":"'Timing Flags'!OJ91","v":0},{"$f":"'Timing Flags'!OK91","v":0},{"$f":"'Timing Flags'!OL91","v":0},{"$f":"'Timing Flags'!OM91","v":0},{"$f":"'Timing Flags'!ON91","v":0},{"$f":"'Timing Flags'!OO91","v":0},{"$f":"'Timing Flags'!OP91","v":0},{"$f":"'Timing Flags'!OQ91","v":0},{"$f":"'Timing Flags'!OR91","v":0},{"$f":"'Timing Flags'!OS91","v":0},{"$f":"'Timing Flags'!OT91","v":0},{"$f":"'Timing Flags'!OU91","v":0},{"$f":"'Timing Flags'!OV91","v":0},{"$f":"'Timing Flags'!OW91","v":0},{"$f":"'Timing Flags'!OX91","v":0},{"$f":"'Timing Flags'!OY91","v":0},{"$f":"'Timing Flags'!OZ91","v":0},{"$f":"'Timing Flags'!PA91","v":0},{"$f":"'Timing Flags'!PB91","v":0},{"$f":"'Timing Flags'!PC91","v":0},{"$f":"'Timing Flags'!PD91","v":0},{"$f":"'Timing Flags'!PE91","v":0},{"$f":"'Timing Flags'!PF91","v":0},{"$f":"'Timing Flags'!PG91","v":0},{"$f":"'Timing Flags'!PH91","v":0},{"$f":"'Timing Flags'!PI91","v":0},{"$f":"'Timing Flags'!PJ91","v":0},{"$f":"'Timing Flags'!PK91","v":0}]
[null,null,null,null,null,null,null,null,"Driver","Driver","Driver",null,"Test/"]
[null,null,null,"Days in Period",null,null,"Units",null,"Constant 1","Constant 2","Constant 3","Sum","CODE","Start",{"$f":"O5-O4+1","v":30},{"$f":"P5-P4+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"CB5-CB4+1","v":30},31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,{"$f":"EN5-EN4+1","v":31},30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,{"$f":"GZ5-GZ4+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"JL5-JL4+1","v":30},31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"LC5-LC4+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,{"$f":"NO5-NO4+1","v":31},30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31]
[]
[null,"Macro-Economics and General"]
[]
[null,null,"Year and Semester",null,null,null,"Label",null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M89","v":"2023 1"},{"$f":"'Timing Flags'!N89","v":"2023 1"},{"$f":"'Timing Flags'!O89","v":"2023 1"},{"$f":"'Timing Flags'!P89","v":"2023 1"},{"$f":"'Timing Flags'!Q89","v":"2023 1"},{"$f":"'Timing Flags'!R89","v":"2023 2"},{"$f":"'Timing Flags'!S89","v":"2023 2"},{"$f":"'Timing Flags'!T89","v":"2023 2"},{"$f":"'Timing Flags'!U89","v":"2023 2"},{"$f":"'Timing Flags'!V89","v":"2023 2"},{"$f":"'Timing Flags'!W89","v":"2023 2"},{"$f":"'Timing Flags'!X89","v":"2024 1"},{"$f":"'Timing Flags'!Y89","v":"2024 1"},{"$f":"'Timing Flags'!Z89","v":"2024 1"},{"$f":"'Timing Flags'!AA89","v":"2024 1"},{"$f":"'Timing Flags'!AB89","v":"2024 1"},{"$f":"'Timing Flags'!AC89","v":"2024 1"},{"$f":"'Timing Flags'!AD89","v":"2024 2"},{"$f":"'Timing Flags'!AE89","v":"2024 2"},{"$f":"'Timing Flags'!AF89","v":"2024 2"},{"$f":"'Timing Flags'!AG89","v":"2024 2"},{"$f":"'Timing Flags'!AH89","v":"2024 2"},{"$f":"'Timing Flags'!AI89","v":"2024 2"},{"$f":"'Timing Flags'!AJ89","v":"2025 1"},{"$f":"'Timing Flags'!AK89","v":"2025 1"},{"$f":"'Timing Flags'!AL89","v":"2025 1"},{"$f":"'Timing Flags'!AM89","v":"2025 1"},{"$f":"'Timing Flags'!AN89","v":"2025 1"},{"$f":"'Timing Flags'!AO89","v":"2025 1"},{"$f":"'Timing Flags'!AP89","v":"2025 2"},{"$f":"'Timing Flags'!AQ89","v":"2025 2"},{"$f":"'Timing Flags'!AR89","v":"2025 2"},{"$f":"'Timing Flags'!AS89","v":"2025 2"},{"$f":"'Timing Flags'!AT89","v":"2025 2"},{"$f":"'Timing Flags'!AU89","v":"2025 2"},{"$f":"'Timing Flags'!AV89","v":"2026 1"},{"$f":"'Timing Flags'!AW89","v":"2026 1"},{"$f":"'Timing Flags'!AX89","v":"2026 1"},{"$f":"'Timing Flags'!AY89","v":"2026 1"},{"$f":"'Timing Flags'!AZ89","v":"2026 1"},{"$f":"'Timing Flags'!BA89","v":"2026 1"},{"$f":"'Timing Flags'!BB89","v":"2026 2"},{"$f":"'Timing Flags'!BC89","v":"2026 2"},{"$f":"'Timing Flags'!BD89","v":"2026 2"},{"$f":"'Timing Flags'!BE89","v":"2026 2"},{"$f":"'Timing Flags'!BF89","v":"2026 2"},{"$f":"'Timing Flags'!BG89","v":"2026 2"},{"$f":"'Timing Flags'!BH89","v":"2027 1"},{"$f":"'Timing Flags'!BI89","v":"2027 1"},{"$f":"'Timing Flags'!BJ89","v":"2027 1"},{"$f":"'Timing Flags'!BK89","v":"2027 1"},{"$f":"'Timing Flags'!BL89","v":"2027 1"},{"$f":"'Timing Flags'!BM89","v":"2027 1"},{"$f":"'Timing Flags'!BN89","v":"2027 2"},{"$f":"'Timing Flags'!BO89","v":"2027 2"},{"$f":"'Timing Flags'!BP89","v":"2027 2"},{"$f":"'Timing Flags'!BQ89","v":"2027 2"},{"$f":"'Timing Flags'!BR89","v":"2027 2"},{"$f":"'Timing Flags'!BS89","v":"2027 2"},{"$f":"'Timing Flags'!BT89","v":"2028 1"},{"$f":"'Timing Flags'!BU89","v":"2028 1"},{"$f":"'Timing Flags'!BV89","v":"2028 1"},{"$f":"'Timing Flags'!BW89","v":"2028 1"},{"$f":"'Timing Flags'!BX89","v":"2028 1"},{"$f":"'Timing Flags'!BY89","v":"2028 1"},{"$f":"'Timing Flags'!BZ89","v":"2028 2"},{"$f":"'Timing Flags'!CA89","v":"2028 2"},{"$f":"'Timing Flags'!CB89","v":"2028 2"},{"$f":"'Timing Flags'!CC89","v":"2028 2"},{"$f":"'Timing Flags'!CD89","v":"2028 2"},{"$f":"'Timing Flags'!CE89","v":"2028 2"},{"$f":"'Timing Flags'!CF89","v":"2029 1"},{"$f":"'Timing Flags'!CG89","v":"2029 1"},{"$f":"'Timing Flags'!CH89","v":"2029 1"},{"$f":"'Timing Flags'!CI89","v":"2029 1"},{"$f":"'Timing Flags'!CJ89","v":"2029 1"},{"$f":"'Timing Flags'!CK89","v":"2029 1"},{"$f":"'Timing Flags'!CL89","v":"2029 2"},{"$f":"'Timing Flags'!CM89","v":"2029 2"},{"$f":"'Timing Flags'!CN89","v":"2029 2"},{"$f":"'Timing Flags'!CO89","v":"2029 2"},{"$f":"'Timing Flags'!CP89","v":"2029 2"},{"$f":"'Timing Flags'!CQ89","v":"2029 2"},{"$f":"'Timing Flags'!CR89","v":"2030 1"},{"$f":"'Timing Flags'!CS89","v":"2030 1"},{"$f":"'Timing Flags'!CT89","v":"2030 1"},{"$f":"'Timing Flags'!CU89","v":"2030 1"},{"$f":"'Timing Flags'!CV89","v":"2030 1"},{"$f":"'Timing Flags'!CW89","v":"2030 1"},{"$f":"'Timing Flags'!CX89","v":"2030 2"},{"$f":"'Timing Flags'!CY89","v":"2030 2"},{"$f":"'Timing Flags'!CZ89","v":"2030 2"},{"$f":"'Timing Flags'!DA89","v":"2030 2"},{"$f":"'Timing Flags'!DB89","v":"2030 2"},{"$f":"'Timing Flags'!DC89","v":"2030 2"},{"$f":"'Timing Flags'!DD89","v":"2031 1"},{"$f":"'Timing Flags'!DE89","v":"2031 1"},{"$f":"'Timing Flags'!DF89","v":"2031 1"},{"$f":"'Timing Flags'!DG89","v":"2031 1"},{"$f":"'Timing Flags'!DH89","v":"2031 1"},{"$f":"'Timing Flags'!DI89","v":"2031 1"},{"$f":"'Timing Flags'!DJ89","v":"2031 2"},{"$f":"'Timing Flags'!DK89","v":"2031 2"},{"$f":"'Timing Flags'!DL89","v":"2031 2"},{"$f":"'Timing Flags'!DM89","v":"2031 2"},{"$f":"'Timing Flags'!DN89","v":"2031 2"},{"$f":"'Timing Flags'!DO89","v":"2031 2"},{"$f":"'Timing Flags'!DP89","v":"2032 1"},{"$f":"'Timing Flags'!DQ89","v":"2032 1"},{"$f":"'Timing Flags'!DR89","v":"2032 1"},{"$f":"'Timing Flags'!DS89","v":"2032 1"},{"$f":"'Timing Flags'!DT89","v":"2032 1"},{"$f":"'Timing Flags'!DU89","v":"2032 1"},{"$f":"'Timing Flags'!DV89","v":"2032 2"},{"$f":"'Timing Flags'!DW89","v":"2032 2"},{"$f":"'Timing Flags'!DX89","v":"2032 2"},{"$f":"'Timing Flags'!DY89","v":"2032 2"},{"$f":"'Timing Flags'!DZ89","v":"2032 2"},{"$f":"'Timing Flags'!EA89","v":"2032 2"},{"$f":"'Timing Flags'!EB89","v":"2033 1"},{"$f":"'Timing Flags'!EC89","v":"2033 1"},{"$f":"'Timing Flags'!ED89","v":"2033 1"},{"$f":"'Timing Flags'!EE89","v":"2033 1"},{"$f":"'Timing Flags'!EF89","v":"2033 1"},{"$f":"'Timing Flags'!EG89","v":"2033 1"},{"$f":"'Timing Flags'!EH89","v":"2033 2"},{"$f":"'Timing Flags'!EI89","v":"2033 2"},{"$f":"'Timing Flags'!EJ89","v":"2033 2"},{"$f":"'Timing Flags'!EK89","v":"2033 2"},{"$f":"'Timing Flags'!EL89","v":"2033 2"},{"$f":"'Timing Flags'!EM89","v":"2033 2"},{"$f":"'Timing Flags'!EN89","v":"2034 1"},{"$f":"'Timing Flags'!EO89","v":"2034 1"},{"$f":"'Timing Flags'!EP89","v":"2034 1"},{"$f":"'Timing Flags'!EQ89","v":"2034 1"},{"$f":"'Timing Flags'!ER89","v":"2034 1"},{"$f":"'Timing Flags'!ES89","v":"2034 1"},{"$f":"'Timing Flags'!ET89","v":"2034 2"},{"$f":"'Timing Flags'!EU89","v":"2034 2"},{"$f":"'Timing Flags'!EV89","v":"2034 2"},{"$f":"'Timing Flags'!EW89","v":"2034 2"},{"$f":"'Timing Flags'!EX89","v":"2034 2"},{"$f":"'Timing Flags'!EY89","v":"2034 2"},{"$f":"'Timing Flags'!EZ89","v":"2035 1"},{"$f":"'Timing Flags'!FA89","v":"2035 1"},{"$f":"'Timing Flags'!FB89","v":"2035 1"},{"$f":"'Timing Flags'!FC89","v":"2035 1"},{"$f":"'Timing Flags'!FD89","v":"2035 1"},{"$f":"'Timing Flags'!FE89","v":"2035 1"},{"$f":"'Timing Flags'!FF89","v":"2035 2"},{"$f":"'Timing Flags'!FG89","v":"2035 2"},{"$f":"'Timing Flags'!FH89","v":"2035 2"},{"$f":"'Timing Flags'!FI89","v":"2035 2"},{"$f":"'Timing Flags'!FJ89","v":"2035 2"},{"$f":"'Timing Flags'!FK89","v":"2035 2"},{"$f":"'Timing Flags'!FL89","v":"2036 1"},{"$f":"'Timing Flags'!FM89","v":"2036 1"},{"$f":"'Timing Flags'!FN89","v":"2036 1"},{"$f":"'Timing Flags'!FO89","v":"2036 1"},{"$f":"'Timing Flags'!FP89","v":"2036 1"},{"$f":"'Timing Flags'!FQ89","v":"2036 1"},{"$f":"'Timing Flags'!FR89","v":"2036 2"},{"$f":"'Timing Flags'!FS89","v":"2036 2"},{"$f":"'Timing Flags'!FT89","v":"2036 2"},{"$f":"'Timing Flags'!FU89","v":"2036 2"},{"$f":"'Timing Flags'!FV89","v":"2036 2"},{"$f":"'Timing Flags'!FW89","v":"2036 2"},{"$f":"'Timing Flags'!FX89","v":"2037 1"},{"$f":"'Timing Flags'!FY89","v":"2037 1"},{"$f":"'Timing Flags'!FZ89","v":"2037 1"},{"$f":"'Timing Flags'!GA89","v":"2037 1"},{"$f":"'Timing Flags'!GB89","v":"2037 1"},{"$f":"'Timing Flags'!GC89","v":"2037 1"},{"$f":"'Timing Flags'!GD89","v":"2037 2"},{"$f":"'Timing Flags'!GE89","v":"2037 2"},{"$f":"'Timing Flags'!GF89","v":"2037 2"},{"$f":"'Timing Flags'!GG89","v":"2037 2"},{"$f":"'Timing Flags'!GH89","v":"2037 2"},{"$f":"'Timing Flags'!GI89","v":"2037 2"},{"$f":"'Timing Flags'!GJ89","v":"2038 1"},{"$f":"'Timing Flags'!GK89","v":"2038 1"},{"$f":"'Timing Flags'!GL89","v":"2038 1"},{"$f":"'Timing Flags'!GM89","v":"2038 1"},{"$f":"'Timing Flags'!GN89","v":"2038 1"},{"$f":"'Timing Flags'!GO89","v":"2038 1"},{"$f":"'Timing Flags'!GP89","v":"2038 2"},{"$f":"'Timing Flags'!GQ89","v":"2038 2"},{"$f":"'Timing Flags'!GR89","v":"2038 2"},{"$f":"'Timing Flags'!GS89","v":"2038 2"},{"$f":"'Timing Flags'!GT89","v":"2038 2"},{"$f":"'Timing Flags'!GU89","v":"2038 2"},{"$f":"'Timing Flags'!GV89","v":"2039 1"},{"$f":"'Timing Flags'!GW89","v":"2039 1"},{"$f":"'Timing Flags'!GX89","v":"2039 1"},{"$f":"'Timing Flags'!GY89","v":"2039 1"},{"$f":"'Timing Flags'!GZ89","v":"2039 1"},{"$f":"'Timing Flags'!HA89","v":"2039 1"},{"$f":"'Timing Flags'!HB89","v":"2039 2"},{"$f":"'Timing Flags'!HC89","v":"2039 2"},{"$f":"'Timing Flags'!HD89","v":"2039 2"},{"$f":"'Timing Flags'!HE89","v":"2039 2"},{"$f":"'Timing Flags'!HF89","v":"2039 2"},{"$f":"'Timing Flags'!HG89","v":"2039 2"},{"$f":"'Timing Flags'!HH89","v":"2040 1"},{"$f":"'Timing Flags'!HI89","v":"2040 1"},{"$f":"'Timing Flags'!HJ89","v":"2040 1"},{"$f":"'Timing Flags'!HK89","v":"2040 1"},{"$f":"'Timing Flags'!HL89","v":"2040 1"},{"$f":"'Timing Flags'!HM89","v":"2040 1"},{"$f":"'Timing Flags'!HN89","v":"2040 2"},{"$f":"'Timing Flags'!HO89","v":"2040 2"},{"$f":"'Timing Flags'!HP89","v":"2040 2"},{"$f":"'Timing Flags'!HQ89","v":"2040 2"},{"$f":"'Timing Flags'!HR89","v":"2040 2"},{"$f":"'Timing Flags'!HS89","v":"2040 2"},{"$f":"'Timing Flags'!HT89","v":"2041 1"},{"$f":"'Timing Flags'!HU89","v":"2041 1"},{"$f":"'Timing Flags'!HV89","v":"2041 1"},{"$f":"'Timing Flags'!HW89","v":"2041 1"},{"$f":"'Timing Flags'!HX89","v":"2041 1"},{"$f":"'Timing Flags'!HY89","v":"2041 1"},{"$f":"'Timing Flags'!HZ89","v":"2041 2"},{"$f":"'Timing Flags'!IA89","v":"2041 2"},{"$f":"'Timing Flags'!IB89","v":"2041 2"},{"$f":"'Timing Flags'!IC89","v":"2041 2"},{"$f":"'Timing Flags'!ID89","v":"2041 2"},{"$f":"'Timing Flags'!IE89","v":"2041 2"},{"$f":"'Timing Flags'!IF89","v":"2042 1"},{"$f":"'Timing Flags'!IG89","v":"2042 1"},{"$f":"'Timing Flags'!IH89","v":"2042 1"},{"$f":"'Timing Flags'!II89","v":"2042 1"},{"$f":"'Timing Flags'!IJ89","v":"2042 1"},{"$f":"'Timing Flags'!IK89","v":"2042 1"},{"$f":"'Timing Flags'!IL89","v":"2042 2"},{"$f":"'Timing Flags'!IM89","v":"2042 2"},{"$f":"'Timing Flags'!IN89","v":"2042 2"},{"$f":"'Timing Flags'!IO89","v":"2042 2"},{"$f":"'Timing Flags'!IP89","v":"2042 2"},{"$f":"'Timing Flags'!IQ89","v":"2042 2"},{"$f":"'Timing Flags'!IR89","v":"2043 1"},{"$f":"'Timing Flags'!IS89","v":"2043 1"},{"$f":"'Timing Flags'!IT89","v":"2043 1"},{"$f":"'Timing Flags'!IU89","v":"2043 1"},{"$f":"'Timing Flags'!IV89","v":"2043 1"},{"$f":"'Timing Flags'!IW89","v":"2043 1"},{"$f":"'Timing Flags'!IX89","v":"2043 2"},{"$f":"'Timing Flags'!IY89","v":"2043 2"},{"$f":"'Timing Flags'!IZ89","v":"2043 2"},{"$f":"'Timing Flags'!JA89","v":"2043 2"},{"$f":"'Timing Flags'!JB89","v":"2043 2"},{"$f":"'Timing Flags'!JC89","v":"2043 2"},{"$f":"'Timing Flags'!JD89","v":"2044 1"},{"$f":"'Timing Flags'!JE89","v":"2044 1"},{"$f":"'Timing Flags'!JF89","v":"2044 1"},{"$f":"'Timing Flags'!JG89","v":"2044 1"},{"$f":"'Timing Flags'!JH89","v":"2044 1"},{"$f":"'Timing Flags'!JI89","v":"2044 1"},{"$f":"'Timing Flags'!JJ89","v":"2044 2"},{"$f":"'Timing Flags'!JK89","v":"2044 2"},{"$f":"'Timing Flags'!JL89","v":"2044 2"},{"$f":"'Timing Flags'!JM89","v":"2044 2"},{"$f":"'Timing Flags'!JN89","v":"2044 2"},{"$f":"'Timing Flags'!JO89","v":"2044 2"},{"$f":"'Timing Flags'!JP89","v":"2045 1"},{"$f":"'Timing Flags'!JQ89","v":"2045 1"},{"$f":"'Timing Flags'!JR89","v":"2045 1"},{"$f":"'Timing Flags'!JS89","v":"2045 1"},{"$f":"'Timing Flags'!JT89","v":"2045 1"},{"$f":"'Timing Flags'!JU89","v":"2045 1"},{"$f":"'Timing Flags'!JV89","v":"2045 2"},{"$f":"'Timing Flags'!JW89","v":"2045 2"},{"$f":"'Timing Flags'!JX89","v":"2045 2"},{"$f":"'Timing Flags'!JY89","v":"2045 2"},{"$f":"'Timing Flags'!JZ89","v":"2045 2"},{"$f":"'Timing Flags'!KA89","v":"2045 2"},{"$f":"'Timing Flags'!KB89","v":"2046 1"},{"$f":"'Timing Flags'!KC89","v":"2046 1"},{"$f":"'Timing Flags'!KD89","v":"2046 1"},{"$f":"'Timing Flags'!KE89","v":"2046 1"},{"$f":"'Timing Flags'!KF89","v":"2046 1"},{"$f":"'Timing Flags'!KG89","v":"2046 1"},{"$f":"'Timing Flags'!KH89","v":"2046 2"},{"$f":"'Timing Flags'!KI89","v":"2046 2"},{"$f":"'Timing Flags'!KJ89","v":"2046 2"},{"$f":"'Timing Flags'!KK89","v":"2046 2"},{"$f":"'Timing Flags'!KL89","v":"2046 2"},{"$f":"'Timing Flags'!KM89","v":"2046 2"},{"$f":"'Timing Flags'!KN89","v":"2047 1"},{"$f":"'Timing Flags'!KO89","v":"2047 1"},{"$f":"'Timing Flags'!KP89","v":"2047 1"},{"$f":"'Timing Flags'!KQ89","v":"2047 1"},{"$f":"'Timing Flags'!KR89","v":"2047 1"},{"$f":"'Timing Flags'!KS89","v":"2047 1"},{"$f":"'Timing Flags'!KT89","v":"2047 2"},{"$f":"'Timing Flags'!KU89","v":"2047 2"},{"$f":"'Timing Flags'!KV89","v":"2047 2"},{"$f":"'Timing Flags'!KW89","v":"2047 2"},{"$f":"'Timing Flags'!KX89","v":"2047 2"},{"$f":"'Timing Flags'!KY89","v":"2047 2"},{"$f":"'Timing Flags'!KZ89","v":"2048 1"},{"$f":"'Timing Flags'!LA89","v":"2048 1"},{"$f":"'Timing Flags'!LB89","v":"2048 1"},{"$f":"'Timing Flags'!LC89","v":"2048 1"},{"$f":"'Timing Flags'!LD89","v":"2048 1"},{"$f":"'Timing Flags'!LE89","v":"2048 1"},{"$f":"'Timing Flags'!LF89","v":"2048 2"},{"$f":"'Timing Flags'!LG89","v":"2048 2"},{"$f":"'Timing Flags'!LH89","v":"2048 2"},{"$f":"'Timing Flags'!LI89","v":"2048 2"},{"$f":"'Timing Flags'!LJ89","v":"2048 2"},{"$f":"'Timing Flags'!LK89","v":"2048 2"},{"$f":"'Timing Flags'!LL89","v":"2049 1"},{"$f":"'Timing Flags'!LM89","v":"2049 1"},{"$f":"'Timing Flags'!LN89","v":"2049 1"},{"$f":"'Timing Flags'!LO89","v":"2049 1"},{"$f":"'Timing Flags'!LP89","v":"2049 1"},{"$f":"'Timing Flags'!LQ89","v":"2049 1"},{"$f":"'Timing Flags'!LR89","v":"2049 2"},{"$f":"'Timing Flags'!LS89","v":"2049 2"},{"$f":"'Timing Flags'!LT89","v":"2049 2"},{"$f":"'Timing Flags'!LU89","v":"2049 2"},{"$f":"'Timing Flags'!LV89","v":"2049 2"},{"$f":"'Timing Flags'!LW89","v":"2049 2"},{"$f":"'Timing Flags'!LX89","v":"2050 1"},{"$f":"'Timing Flags'!LY89","v":"2050 1"},{"$f":"'Timing Flags'!LZ89","v":"2050 1"},{"$f":"'Timing Flags'!MA89","v":"2050 1"},{"$f":"'Timing Flags'!MB89","v":"2050 1"},{"$f":"'Timing Flags'!MC89","v":"2050 1"},{"$f":"'Timing Flags'!MD89","v":"2050 2"},{"$f":"'Timing Flags'!ME89","v":"2050 2"},{"$f":"'Timing Flags'!MF89","v":"2050 2"},{"$f":"'Timing Flags'!MG89","v":"2050 2"},{"$f":"'Timing Flags'!MH89","v":"2050 2"},{"$f":"'Timing Flags'!MI89","v":"2050 2"},{"$f":"'Timing Flags'!MJ89","v":"2051 1"},{"$f":"'Timing Flags'!MK89","v":"2051 1"},{"$f":"'Timing Flags'!ML89","v":"2051 1"},{"$f":"'Timing Flags'!MM89","v":"2051 1"},{"$f":"'Timing Flags'!MN89","v":"2051 1"},{"$f":"'Timing Flags'!MO89","v":"2051 1"},{"$f":"'Timing Flags'!MP89","v":"2051 2"},{"$f":"'Timing Flags'!MQ89","v":"2051 2"},{"$f":"'Timing Flags'!MR89","v":"2051 2"},{"$f":"'Timing Flags'!MS89","v":"2051 2"},{"$f":"'Timing Flags'!MT89","v":"2051 2"},{"$f":"'Timing Flags'!MU89","v":"2051 2"},{"$f":"'Timing Flags'!MV89","v":"2052 1"},{"$f":"'Timing Flags'!MW89","v":"2052 1"},{"$f":"'Timing Flags'!MX89","v":"2052 1"},{"$f":"'Timing Flags'!MY89","v":"2052 1"},{"$f":"'Timing Flags'!MZ89","v":"2052 1"},{"$f":"'Timing Flags'!NA89","v":"2052 1"},{"$f":"'Timing Flags'!NB89","v":"2052 2"},{"$f":"'Timing Flags'!NC89","v":"2052 2"},{"$f":"'Timing Flags'!ND89","v":"2052 2"},{"$f":"'Timing Flags'!NE89","v":"2052 2"},{"$f":"'Timing Flags'!NF89","v":"2052 2"},{"$f":"'Timing Flags'!NG89","v":"2052 2"},{"$f":"'Timing Flags'!NH89","v":"2053 1"},{"$f":"'Timing Flags'!NI89","v":"2053 1"},{"$f":"'Timing Flags'!NJ89","v":"2053 1"},{"$f":"'Timing Flags'!NK89","v":"2053 1"},{"$f":"'Timing Flags'!NL89","v":"2053 1"},{"$f":"'Timing Flags'!NM89","v":"2053 1"},{"$f":"'Timing Flags'!NN89","v":"2053 2"},{"$f":"'Timing Flags'!NO89","v":"2053 2"},{"$f":"'Timing Flags'!NP89","v":"2053 2"},{"$f":"'Timing Flags'!NQ89","v":"2053 2"},{"$f":"'Timing Flags'!NR89","v":"2053 2"},{"$f":"'Timing Flags'!NS89","v":"2053 2"},{"$f":"'Timing Flags'!NT89","v":"2054 1"},{"$f":"'Timing Flags'!NU89","v":"2054 1"},{"$f":"'Timing Flags'!NV89","v":"2054 1"},{"$f":"'Timing Flags'!NW89","v":"2054 1"},{"$f":"'Timing Flags'!NX89","v":"2054 1"},{"$f":"'Timing Flags'!NY89","v":"2054 1"},{"$f":"'Timing Flags'!NZ89","v":"2054 2"},{"$f":"'Timing Flags'!OA89","v":"2054 2"},{"$f":"'Timing Flags'!OB89","v":"2054 2"},{"$f":"'Timing Flags'!OC89","v":"2054 2"},{"$f":"'Timing Flags'!OD89","v":"2054 2"},{"$f":"'Timing Flags'!OE89","v":"2054 2"},{"$f":"'Timing Flags'!OF89","v":"2055 1"},{"$f":"'Timing Flags'!OG89","v":"2055 1"},{"$f":"'Timing Flags'!OH89","v":"2055 1"},{"$f":"'Timing Flags'!OI89","v":"2055 1"},{"$f":"'Timing Flags'!OJ89","v":"2055 1"},{"$f":"'Timing Flags'!OK89","v":"2055 1"},{"$f":"'Timing Flags'!OL89","v":"2055 2"},{"$f":"'Timing Flags'!OM89","v":"2055 2"},{"$f":"'Timing Flags'!ON89","v":"2055 2"},{"$f":"'Timing Flags'!OO89","v":"2055 2"},{"$f":"'Timing Flags'!OP89","v":"2055 2"},{"$f":"'Timing Flags'!OQ89","v":"2055 2"},{"$f":"'Timing Flags'!OR89","v":"2056 1"},{"$f":"'Timing Flags'!OS89","v":"2056 1"},{"$f":"'Timing Flags'!OT89","v":"2056 1"},{"$f":"'Timing Flags'!OU89","v":"2056 1"},{"$f":"'Timing Flags'!OV89","v":"2056 1"},{"$f":"'Timing Flags'!OW89","v":"2056 1"},{"$f":"'Timing Flags'!OX89","v":"2056 2"},{"$f":"'Timing Flags'!OY89","v":"2056 2"},{"$f":"'Timing Flags'!OZ89","v":"2056 2"},{"$f":"'Timing Flags'!PA89","v":"2056 2"},{"$f":"'Timing Flags'!PB89","v":"2056 2"},{"$f":"'Timing Flags'!PC89","v":"2056 2"},{"$f":"'Timing Flags'!PD89","v":"2057 1"},{"$f":"'Timing Flags'!PE89","v":"2057 1"},{"$f":"'Timing Flags'!PF89","v":"2057 1"},{"$f":"'Timing Flags'!PG89","v":"2057 1"},{"$f":"'Timing Flags'!PH89","v":"2057 1"},{"$f":"'Timing Flags'!PI89","v":"2057 1"},{"$f":"'Timing Flags'!PJ89","v":"2057 2"},{"$f":"'Timing Flags'!PK89","v":"2057 2"}]
[null,null,"Year  ",null,null,null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(O5)","v":2022},{"$f":"YEAR(P5)","v":2022},2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(CB5)","v":2027},2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,{"$f":"YEAR(EN5)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,{"$f":"YEAR(GZ5)","v":2038},2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(JL5)","v":2043},2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,{"$f":"YEAR(LC5)","v":2047},2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,{"$f":"YEAR(NO5)","v":2052},2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056]
[null,null,"Month of Model",null,null,null,"Month",null,null,null,null,null,null,null,{"$f":"MONTH(O5)","v":6},{"$f":"MONTH(P5)","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"MONTH(CB5)","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,{"$f":"MONTH(EN5)","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"MONTH(GZ5)","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"MONTH(JL5)","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(LC5)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(NO5)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Month of Inflation",null,null,null,"Month",null,{"$f":"MONTH(N5)+1","v":6},null,null,null,null,null,{"$f":"$I$16","v":6},{"$f":"$I$16","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"$I$16","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"$I$16","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"$I$16","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"$I$16","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"$I$16","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"$I$16","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"Inflation Period Flag",null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"O16=O15","v":true},{"$f":"P16=P15","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"CB16=CB15","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"EN16=EN15","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"GZ16=GZ15","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"JL16=JL15","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LC16=LC15","v":true},false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"NO16=NO15","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false]
[]
[null,null,"Exchange Rate",null,null,null,"N/USD",null,null,null,null,null,null,null,{"$f":"LOOKUP(O14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(P14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(Q14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(R14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(S14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(T14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(U14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(V14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(W14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(X14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(Y14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(Z14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(AT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(AU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(AV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(AW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(AX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(AY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(AZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(BA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(BB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(BC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(BD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(BE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(BF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(BR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(BZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(CA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(CB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(CC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(CD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(CP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(CZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(DA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(DB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(DN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(DZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(ED14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(EL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(ER14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(ES14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(ET14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(EX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(EY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(EZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(FJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(FV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(FW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(FX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(FY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(FZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(GH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(GT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(GU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(GV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(GW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(GX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(GY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(GZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(HA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(HB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(HC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(HD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(HE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(HF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(HR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(HZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(IA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(IB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(IC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(ID14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(II14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(IP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(IZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(JA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(JB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(JN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(JZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(KL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(KX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(KY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(KZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(LJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(LV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(LW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(LX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(LY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(LZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(MA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(MB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(MC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(MD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(ME14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(MF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(MG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(MH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(ML14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(MT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(MU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(MV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(MW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(MX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(MY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(MZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(NA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(NB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(NC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(ND14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(NE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(NF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NN14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(NR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(NZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(ON14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OO14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OP14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OQ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OR14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OS14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OT14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OU14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OV14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OW14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OX14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OY14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(OZ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PA14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PB14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PC14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PD14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PE14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PF14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PG14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PH14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PI14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PJ14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PK14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PL14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(PM14,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687}]
[]
[null,null,"Escalation"]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(O4)","v":2022},{"$f":"YEAR(P4)","v":2022},2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(CB4)","v":2027},2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,{"$f":"YEAR(EN4)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,{"$f":"YEAR(GZ4)","v":2038},2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(JL4)","v":2043},2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,{"$f":"YEAR(LC4)","v":2047},2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,{"$f":"YEAR(NO4)","v":2052},2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056]
[null,null,null,"Zero-Inflation",null,null,"Index","Fixed Index",1,null,null,null,null,null,{"$f":"$I$23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$I$23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$I$23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$I$23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$I$23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$I$23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$I$23","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"USD Annual Inflation Rate",null,null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(O22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.4999999999999999E-2},{"$f":"LOOKUP(P22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.4999999999999999E-2},{"$f":"LOOKUP(Q22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.4999999999999999E-2},{"$f":"LOOKUP(R22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.4999999999999999E-2},{"$f":"LOOKUP(S22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.4999999999999999E-2},{"$f":"LOOKUP(T22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.4999999999999999E-2},{"$f":"LOOKUP(U22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.4999999999999999E-2},{"$f":"LOOKUP(V22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(W22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(X22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(Y22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(Z22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.8000000000000002E-2},{"$f":"LOOKUP(AH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(AZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(BZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(CA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(CB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(CC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":1.9E-2},{"$f":"LOOKUP(CD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(CZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":0.02},{"$f":"LOOKUP(DN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(DZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(ED22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(ER22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(ES22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(ET22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.1000000000000001E-2},{"$f":"LOOKUP(EX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(EY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(EZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(FZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(GZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(HZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(IA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(IB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(IC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(ID22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(II22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(IZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.2000000000000002E-2},{"$f":"LOOKUP(JN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(JZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(KZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(LZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(ME22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(ML22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(MZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(ND22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NN22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(NZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(ON22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OO22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OP22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OQ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OR22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OS22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OT22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OU22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OV22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OW22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OX22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OY22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(OZ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PA22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PB22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PC22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PD22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PE22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PF22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PG22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PH22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PI22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PJ22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PK22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PL22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2},{"$f":"LOOKUP(PM22,'Input Time Series'!8:8,'Input Time Series'!11:11)","v":2.3E-2}]
[null,null,null,"Inflation Rate ",null,null,"% p.p.","Annual/Days per Year",{"$f":"'Input Constant'!$G$60","v":2.5000000000000001E-2},365.25,null,null,null,null,{"$f":"(1+O24)^(O9/$J$25)-1","v":1.2236320105634135E-3},{"$f":"(1+P24)^(P9/$J$25)-1","v":1.2644455204957605E-3},1.2644455204957605E-3,1.2236320105634135E-3,1.2644455204957605E-3,1.2236320105634135E-3,1.2644455204957605E-3,1.5152809303224934E-3,1.3685405470298395E-3,1.5152809303224934E-3,1.466365080123655E-3,1.5152809303224934E-3,1.466365080123655E-3,1.5152809303224934E-3,1.5152809303224934E-3,1.466365080123655E-3,1.5152809303224934E-3,1.466365080123655E-3,1.5152809303224934E-3,1.5987424227286162E-3,1.4955206625448803E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5987424227286162E-3,1.4439137716681927E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5987424227286162E-3,1.4439137716681927E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5987424227286162E-3,1.4439137716681927E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,1.5987424227286162E-3,1.5471302128524655E-3,1.5987424227286162E-3,{"$f":"(1+CB24)^(CB9/$J$25)-1","v":1.5471302128524655E-3},1.5987424227286162E-3,1.6821289950503804E-3,1.5735192073942361E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6821289950503804E-3,1.519218729749694E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6821289950503804E-3,1.519218729749694E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.6278226291079889E-3,1.6821289950503804E-3,1.7654407878928691E-3,1.5944555499411983E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7654407878928691E-3,1.6514473862980772E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7654407878928691E-3,1.5944555499411983E-3,{"$f":"(1+EN24)^(EN9/$J$25)-1","v":1.7654407878928691E-3},1.7084424655537944E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.7084424655537944E-3,1.7654407878928691E-3,1.8486779414599308E-3,1.6696243605416328E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.6696243605416328E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7293053315623474E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.6696243605416328E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.6696243605416328E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,{"$f":"(1+GZ24)^(GZ9/$J$25)-1","v":1.8486779414599308E-3},1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.6696243605416328E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7293053315623474E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8486779414599308E-3,1.6696243605416328E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,1.8486779414599308E-3,1.7889898584646513E-3,1.8486779414599308E-3,{"$f":"(1+JL24)^(JL9/$J$25)-1","v":1.7889898584646513E-3},1.8486779414599308E-3,1.9318405955552898E-3,1.8070931751148489E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,{"$f":"(1+LC24)^(LC9/$J$25)-1","v":1.8694649437249744E-3},1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8070931751148489E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8070931751148489E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,{"$f":"(1+NO24)^(NO9/$J$25)-1","v":1.9318405955552898E-3},1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.7447252894831067E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8070931751148489E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3,1.8694649437249744E-3,1.9318405955552898E-3]
[null,null,null,"Index for OP Exp-US Each Month",null,null,"Index","Start of Index",{"$f":"'Input Constant'!H60","v":"2022-06-01"},null,null,null,null,1,{"$f":"IF(O4<$I$26,1,N26*(1+O25))","v":1.0012236320105634},1.0024896247470736,1.0037572182624286,1.0049854477255287,1.0062561970730686,1.007487484366635,1.0087613974031979,1.0102899543119284,1.0116725770786612,1.0132055452424387,1.0146912744729699,1.0162288168113434,1.0177189792617309,1.0192611094234336,1.0208055763455623,1.0223024499963109,1.0238515254038123,1.0253528655278958,1.0269065631718819,1.0285483222586032,1.0300865375269668,1.0317333805735929,1.0333296064582866,1.034981634336793,1.0365828856930228,1.0382401147270548,1.0398999932434476,1.0415088539413397,1.0431739583297832,1.0447878842779761,1.0464582309913242,1.0481312481588236,1.0496446593025559,1.0513227707481734,1.0529493039702575,1.0546326986914973,1.056264352803105,1.0579530474335475,1.0596444418517346,1.0612838497826045,1.0629805692958088,1.0646251386502414,1.066327200023705,1.0680319825548923,1.0695741286430853,1.0712841021768,1.0729415181778263,1.0746568753000441,1.0763195094202704,1.078040267080391,1.0797637757887821,1.0814343109490485,1.083163245859357,1.0848390404424773,1.086573418638265,1.0883105696580513,1.0898819962774327,1.0916244368606496,1.0933133220080047,1.0950612483972333,1.0967554507395525,1.0985088802060086,1.100265112954538,1.1019673663529375,{"$f":"IF(CA4<$I$26,1,BZ26*(1+CA25))","v":1.1037291283299884},1.1054367410112329,1.1072040496247304,1.1090665096600414,1.1108116471152691,1.1126801755949214,1.1144914215637147,1.116366139898662,1.118183385963559,1.120064314658872,1.121948407318881,1.1237747403250065,1.1256650743996124,1.1274974574805166,1.1293940536455902,1.131293840130065,1.133012522920841,1.1349183961374014,1.1367658419848248,1.1386780287682103,1.1405315946307073,1.1424501158958067,1.1443718643611538,1.1462346987780754,1.1481628134000228,1.1500318188095757,1.1519663206772259,1.1539040766265587,1.1556571093121042,1.1576010736440141,1.1594854428671715,1.1614358469499573,1.1633264585038796,1.1652833236704383,1.167243480536633,1.1691435458879293,1.1711101961458434,1.1730165558243086,1.1749897209845348,1.1770640957633158,1.1789408721434422,1.1810222224456381,1.1830399309632269,1.1851285179110553,1.1871532417981934,1.1892490905527431,1.1913486394041695,1.1933839900110073,1.1954908387825911,1.1975332660987479,1.1996474401715771,1.2017653466935472,1.2037499989342879,1.2058751482808325,1.2079353165923115,1.2100678548693597,1.2121351861788201,1.2142751390769404,1.2164188699351912,1.2184970515884894,1.2206482359832909,1.2227336432651481,1.2248923071116973,1.2270547819514486,{"$f":"IF(EM4<$I$26,1,EL26*(1+EM25))","v":1.229011266258613},1.2311810128768459,1.2332844148020283,1.2354617054109924,1.237572420653082,1.2397572814824742,1.2419459995542905,1.2440677928398538,1.2462641208642371,1.2483932914116176,1.2505972558476075,1.2529092074081434,1.2550010951423789,1.2573211879834767,1.2595705228376119,1.2618990630788951,1.2641565877051493,1.2664936061033911,1.2688349448959946,1.2711048777444791,1.2734547412932475,1.2757329389106349,1.2780913582539928,1.2804541375551675,1.2825920149757859,1.2849631145417644,1.2872619005221808,1.289641633202558,1.2919487890054111,1.2943371862331412,1.2967299988381418,1.29904983565523,1.301451360431263,1.3037796437163596,1.3061899123842224,1.3086046368626045,1.3108676138380382,1.3132909858799149,1.3156404501348671,1.3180726456139238,1.3204306642096468,1.3228717152517986,1.3253172790111658,1.3276882581825646,1.3301427261786021,1.332522338026046,1.3349857426788574,1.3374537013735113,1.3396867466544211,1.3421633959914274,1.3445645126952586,1.3470501794507481,1.3494600385606286,1.3519547555667972,1.3544540845012654,1.3568771891221942,1.3593856180509947,1.3618175451354306,1.3643351071914156,1.3668573234088397,1.3691394616933878,1.3716705596150027,1.3741244643353085,1.3766647779213457,{"$f":"IF(GY4<$I$26,1,GX26*(1+GY25))","v":1.3791276172475524},1.3816771800520162,1.3842314561769971,1.3867078322138655,1.389271408394529,1.3917568008548018,1.3943297109524189,1.3969073775321788,1.3992396881191269,1.4018264316653679,1.4043342849349449,1.4069304467499402,1.409447431050741,1.4120530454261719,1.4146634767434225,1.4171942953564569,1.4198142311890452,1.4223542644495462,1.4249837394031755,1.4276180754091492,1.4300868629583889,1.4327306329963116,1.4352937735686537,1.4379471695073649,1.4405196424106215,1.4431826992977856,1.4458506793194741,1.4484372915216308,1.4511149855920549,1.4537110155847452,1.4563984590725141,1.4592119887390544,1.4617579127985245,1.4645817960753429,1.4673197804003235,1.4701544083187621,1.4729028104469768,1.4757482238895057,1.478599134217234,1.4813633234644752,1.4842250812695106,1.4869997880275412,1.4898724345836349,1.4927506306349625,1.4953550704111231,1.4982438580409128,1.5010447724106715,1.5039445516377605,1.5067561232543536,1.5096669359008579,1.5125833717733987,1.5154110933613905,1.5183386260305007,1.5211771068645683,1.5241157785526387,1.5269333777726799,1.5294827829371334,1.5323103040197921,1.5350515916137044,1.5378894076301237,1.5406406761838143,1.5434888246175913,1.5463422383605518,1.5491086289426943,{"$f":"IF(JK4<$I$26,1,JJ26*(1+JK25))","v":1.5519724318939458},1.5547488948352208,1.5576231248216119,1.560632204406718,1.5634524122121658,1.5664727530512961,1.5694012189484259,1.5724330519339045,1.5753726604008493,1.5784160292593397,1.581465277421338,1.5844217713171955,1.5874826216155078,1.5904503647253907,1.5935228613051828,1.5966012934585976,1.5993869241125163,1.6024766847005172,1.6054724586857014,1.6085739755564363,1.6115811482131275,1.6146944660982772,1.6178137984173042,1.62083824459892,1.6239694457186649,1.6270053996671163,1.6301485147473809,1.6332977018249539,1.6361473576305825,1.6393081335163637,1.6423727626039357,1.6455455649797683,1.6486218547268001,1.651806729352481,1.6549977566482554,1.6580917169362528,1.6612948858261842,1.6644006183764259,1.6676159750582729,1.6708375432966869,1.6737526958130944,1.6769861192177862,1.6801211859787772,1.6833669122913035,{"$f":"IF(LC4<$I$26,1,LB26*(1+LC25))","v":1.6865139077212588},1.6897719837531633,1.6930363538686097,1.6962014259806191,1.6994782167535671,1.7026553317024122,1.7059445903924335,1.7092402034059215,1.7123289597121283,1.7156369063094452,1.7188442293619515,1.7221647624216689,1.7253842890723348,1.7287174564848979,1.7320570630455805,1.7352950830054754,1.7386473964920928,1.7418977368493334,1.7452628056106847,1.7486343751484761,1.7516852617648571,1.7550692384641704,1.7583502788792893,1.7617471313292343,1.7650406558309624,1.7684504330227022,1.7718667973604427,1.7751792402230584,1.7786086035437083,1.7819336499766409,1.7853760617402519,1.7888251236946544,{"$f":"IF(MI4<$I$26,1,MH26*(1+MI25))","v":1.7919461321264272},1.7954078864095173,1.7987643385128473,1.8022392644838237,1.8056084876089808,1.8090966353850231,1.8125915217065423,1.8159800980136658,1.8194882820877289,1.8228897516466103,1.8264112840700628,1.8299396195328097,1.8331323614652357,1.8366736809781403,1.8401072780377912,1.8436620719776813,1.8471087335893188,1.8506770532252714,1.8542522662859546,1.8577187258945989,1.8613075423444052,1.8647871915443091,1.8683896631430059,1.8719990941425815,1.8753819709294277,1.8790049099530417,1.8825176437612861,1.8861543677673531,1.8896804672363479,1.8933310286755829,1.8969886424176028,1.9005349961832469,{"$f":"IF(NO4<$I$26,1,NN26*(1+NO25))","v":1.9042065268421473},1.9077663741896911,1.9114518747181861,1.9151444950462169,1.9184858960797384,1.9221921050157855,1.9257855757712175,1.9295058865248271,1.9331130301383963,1.9368474963658147,1.9405891769866939,1.9442170404232426,1.9479729578285025,1.9516146249844872,1.9553848333439117,1.9591623251448986,1.9625805251997814,1.9663719179304087,1.9700479812973049,1.9738537999627668,1.9775438504458356,1.9813641499356176,1.985191829635041,1.9889030761671129,1.9927453198702774,1.9964706873875468,2.0003275505092781,2.0041918644757595,2.0076886287066866,2.0115671631028569,2.0153277173962261,2.0192210092940397,{"$f":"IF(OU4<$I$26,1,OT26*(1+OU25))","v":2.022995872184548},2.026903977735075,2.0308196331225563,2.0346161792337072,2.0385467333651244,2.0423577250192957,2.0463032345831338,2.0502563662425177,2.0539613705291901,2.0579292964864808,2.0617765231629268,2.0657595467493359,2.0696214118041492,2.0736195904649031,2.0776254929695019,2.0815095409947979,2.0855306856261273,2.0894295121319679,2.0934659568850558]
[null,null,null,"Index for OP Exp-One Time per Year",null,null,"Index",null,{"$f":"'Input Constant'!$G$60","v":2.5000000000000001E-2},null,null,null,null,1,{"$f":"N27*(1+$I$27*O17)","v":1.0249999999999999},1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,{"$f":"BZ27*(1+$I$27*CA17)","v":1.1596934182128902},1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,{"$f":"EL27*(1+$I$27*EM17)","v":1.3120866578012655},1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,{"$f":"GX27*(1+$I$27*GY17)","v":1.5216182611770761},1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,{"$f":"JJ27*(1+$I$27*JK17)","v":1.721571397580095},1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,{"$f":"LB27*(1+$I$27*LC17)","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,{"$f":"MH27*(1+$I$27*MI17)","v":1.9964950187572028},1.9964950187572028,1.9964950187572028,1.9964950187572028,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,{"$f":"NN27*(1+$I$27*NO17)","v":2.1500067685588302},2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,{"$f":"OT27*(1+$I$27*OU17)","v":2.3153221327475482},2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366]
[null,null,null,{"$f":"'Input Constant'!E61","v":"OpEx - 1% p.a"},null,null,"% p.p.","Annual/Days per Year",{"$f":"'Input Constant'!$G$61","v":0.01},{"$f":"$J$25","v":365.25},null,null,null,null,{"$f":"(1+$I$28)^(O9/days_year)-1","v":8.1760969548905216E-4},8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,{"$f":"(1+$I$28)^(CA9/days_year)-1","v":8.4487486178130844E-4},8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,{"$f":"(1+$I$28)^(EM9/days_year)-1","v":7.6308159116966756E-4},8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,{"$f":"(1+$I$28)^(GY9/days_year)-1","v":8.1760969548905216E-4},8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,{"$f":"(1+$I$28)^(JK9/days_year)-1","v":8.4487486178130844E-4},8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,{"$f":"(1+$I$28)^(LC9/days_year)-1","v":8.1760969548905216E-4},8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,{"$f":"(1+$I$28)^(NO9/days_year)-1","v":8.4487486178130844E-4},8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4]
[null,null,null,"Index for Exp-US Each Month",null,null,"Index","Start of Index",{"$f":"'Input Constant'!H61","v":"2022-06-01"},null,null,null,null,null,{"$f":"IF(O4<=$I$29,1,N29*(1+O28))","v":1},1.0008448748617813,1.0016904635370947,1.0025094553719616,1.0033564504095034,1.0041768043713897,1.0050252081101869,1.0058743286439757,1.0066418928271941,1.0074923792572597,1.0083161147946718,1.0091680157327907,1.0099931212868312,1.0108464390855785,1.011700477831083,1.0125276539506887,1.0133831131123701,1.0142116649708957,1.0150685469111549,1.015926152809425,1.0167290852409572,1.0175880940863191,1.0184200839780584,1.0192805215057446,1.0201138951425508,1.0209757637287105,1.0218383604859729,1.0226738254367289,1.0235378568436422,1.0243747113190975,1.0252401797617354,1.0261063794169043,1.0268893823056191,1.0277569753305593,1.0285972793981961,1.0294663153824564,1.0303080170230925,1.0311784983665671,1.0320497151578463,1.032893529011186,1.0337661947887442,1.0346114120524723,1.0354855292262275,1.036360384919609,1.0371512124511586,1.0380274754384247,1.0388761767665271,1.0397538971327807,1.0406040099999989,1.0414831901691168,1.0423631131354585,1.0432153593229783,1.0440967457554944,1.0449504093778526,1.0458332617105439,1.0467168599429779,1.0475155903099673,1.0484006098995442,1.0492577924029547,1.0501442839352841,1.051002892083492,1.0518908580066728,1.0527795741499402,1.053640336936978,{"$f":"IF(CA4<=$I$29,1,BZ29*(1+CA28))","v":1.0545305311710149},1.0553927255574895,1.05628440034062,1.0571768284773595,1.0580123631853708,1.05890625123448,1.0597720232521033,1.0606673979937682,1.0615346099420571,1.062431473848908,1.0633290954935282,1.0641984836714993,1.0650975982182991,1.0659684323412444,1.0668690422731819,1.0677704131078112,1.0685852090536494,1.0694880298344502,1.0703624536168523,1.0712667759469077,1.0721426540493773,1.073048480426027,1.0739550721126117,1.0748331481920905,1.0757412476996073,1.076620784173564,1.0775303940097836,1.0784407723524878,1.0792637106530367,1.0801755534314004,1.0810587154367162,1.0819720747694983,1.0828567056280782,1.0837715840375748,1.0846872354048411,1.0855740862050813,1.0864912604611172,1.0873795862497344,1.0882982859273709,1.0892177617912706,1.0900489238140685,1.0909698787479107,1.0918618662982615,1.0927843529416346,1.0936778240236784,1.0946018449240837,1.0955266465065197,1.0964223597143701,1.0973486994039876,1.0982459023399527,1.099173782694894,1.1001024469926219,1.1009719077602727,1.1019020912486668,1.1028030170819514,1.1037347476285806,1.1046371718594898,1.105570452037383,1.1065045207202375,1.107409209544481,1.1083448317473301,1.1092510252277119,1.110188203534332,1.1111261736393443,{"$f":"IF(EM4<=$I$29,1,EL29*(1+EM28))","v":1.1119740535679152},1.1129135324927277,1.1138234613871347,1.114764502830123,1.1156759450958238,1.1166185516557294,1.117561954600222,1.1184756840896128,1.1194206560786137,1.1203359052603543,1.1212824489034598,1.1222297922574949,1.1230861451530287,1.1240350124046834,1.1249540343288946,1.1259044797131585,1.1268250301319667,1.1277770562735512,1.1287298867580904,1.1296527472570921,1.1306071624657918,1.1315315578436131,1.1324875604121474,1.1334443706832196,1.1343092812171027,1.1352676306142884,1.1361958364360536,1.137155779736319,1.1380855293271128,1.1390470691813983,1.1400094214165353,1.1409415041724342,1.1419054569680724,1.1428390899410215,1.1438046459591737,1.1447710177513333,1.1456757821126884,1.146643734780747,1.1475812418155755,1.1485508043586372,1.1494898706320427,1.1504610457276119,1.1514330413446057,1.1523744641629154,1.1533480763790454,1.1542910649485665,1.1552662964525202,1.1562423519050562,1.1571246591587256,1.158102284695196,1.1590491603515309,1.1600284118506807,1.1609768623272527,1.1619577424933427,1.1629394513804274,1.1638902819511427,1.1648736235922348,1.1658260355609034,1.166811012671559,1.1677968219646147,1.1686879462216824,1.169675341288712,1.170631679188324,1.1716207164664751,{"$f":"IF(GY4<=$I$29,1,GX29*(1+GY28))","v":1.1725786449236939},1.1735693271442516,1.1745608463673134,1.1755211787032451,1.1765143469966231,1.1774762765336095,1.1784710966399967,1.1794667572448838,1.180366786614734,1.1813640488404265,1.1823299435406607,1.1833288643882895,1.1842963655407654,1.1852969477689097,1.1862983753638259,1.1872683044172663,1.1882713975618582,1.1892429397773772,1.1902477012417461,1.1912533116038182,1.1921948130263493,1.1932020684542213,1.1941776420340671,1.1951865727043229,1.1961637688340843,1.1971743775329458,1.1981858400696921,1.1991654884295309,1.2001786332058206,1.2011599108926485,1.2021747407063412,1.2031904279242325,1.2041085603904531,1.2051258814439827,1.2061112040489361,1.2071302170857499,1.2081171784549569,1.2091378862891198,1.2101594564936728,1.2111488945983899,1.2121721638533103,1.2131632475670786,1.2141882186981849,1.215214055801634,1.2161413632769469,1.2171688505431519,1.2181640195964032,1.2191932157540866,1.2201900399479615,1.2212209478393095,1.2222527267188197,1.2232520523985229,1.2242855473072167,1.2252865350407423,1.2263217488326772,1.2273578372507217,1.2282944114221055,1.2293321664931824,1.2303372803914838,1.231376761431199,1.232383547010145,1.2334247568890868,1.2344668464600812,1.2354761585225067,{"$f":"IF(JK4<=$I$29,1,JJ29*(1+JK28))","v":1.2365199812711725},1.2375309719965257,1.2385765308054413,1.2396229729807111,1.2406027031364177,1.2416508571737557,1.2426660429529932,1.2437159402542735,1.2447328144654597,1.2457844579300359,1.2468369899017389,1.2478564159133769,1.2489106984302947,1.2499318199261313,1.2509878558997274,1.2520447840915707,1.2530001964176309,1.2540588247853912,1.2550841554392493,1.2561445444916,1.257171580450112,1.2582337331153801,1.2592967831667345,1.2603263964261497,1.2613912145161297,1.2624225402029228,1.2634891292720862,1.2645566194755422,1.2655215793528558,1.2665907867222927,1.267626363629734,1.2686973492784961,1.2697346485319074,1.2708074154175848,1.2718810886570364,1.2729209909666315,1.273996449912933,1.2750380817624005,1.2761153293854954,1.2771934871480271,1.2781680899864316,1.2792479820747922,1.2802939076278714,1.2813755957661179,{"$f":"IF(LC4<=$I$29,1,LB29*(1+LC28))","v":1.2824232608767794},1.2835067480520579,1.2845911506384138,1.2856414448179152,1.286727650955906,1.2877796919587814,1.2888677046480299,1.2899566365718489,1.2909761477005952,1.2920668609949466,1.2931232673877162,1.2942157947295165,1.2952739581113424,1.2963683025176707,1.297463571508078,1.2985243903036869,1.2996214809184645,1.3006840640417292,1.3017829793105575,1.3028828230252718,1.3038770289229735,1.3049786418475646,1.3060456050375453,1.3071490501375815,1.3082177878744232,1.3093230681971335,1.3104292823434036,1.3115007020299003,1.3126087560042539,1.3136819576495469,1.3147918545119406,1.3159026890982926,{"$f":"IF(MI4<=$I$29,1,MH29*(1+MI28))","v":1.3169068302161142},1.3180194516922719,1.3190970771748187,1.3202115491355728,1.3212909668982427,1.3224072924212738,1.3235245610996769,1.3246066876130498,1.3257258145051614,1.3268097407846609,1.3279307289810165,1.3290526642721194,1.3300668398939204,1.3311905799314356,1.3322789742561312,1.33340458327036,1.3344947877856514,1.3356222688850297,1.336750702564846,1.3378436428997147,1.3389739533625946,1.3400687114488712,1.3412009018162341,1.3423340487427771,1.3433949561115901,1.3445299567394526,1.3456292574679583,1.3467661458008704,1.3478672748592335,1.3490060540367799,1.3501457953402263,1.3512496876328202,{"$f":"IF(NO4<=$I$29,1,NN29*(1+NO28))","v":1.3523913245258909},1.3534970527849186,1.3546405884203117,1.3557850902002166,1.3568196648441306,1.3579660076709279,1.3590762938449441,1.3602245432408566,1.3613366760154526,1.362486835151439,1.3636379660279665,1.364752889650128,1.3659059350591367,1.3670227129947672,1.3681776761204605,1.3693336150454651,1.3703785283192762,1.371536326688978,1.3726577080873943,1.3738174320787877,1.3749406785310871,1.3761023313468186,1.3772649656138121,1.3783910308029552,1.3795555987345856,1.3806835367675772,1.3818500415798673,1.3830175319427496,1.3840728871616399,1.3852422555508759,1.3863748430496154,1.3875461563035141,{"$f":"IF(OU4<=$I$29,1,OT29*(1+OU28))","v":1.3886806274938464},1.3898538888470586,1.3910281414592944,1.3921654595544497,1.3933416651546675,1.3944808748092268,1.3956590366455879,1.3968381938812677,1.3979421783434931,1.3991232645481992,1.4002672012944781,1.4014502518526286,1.4025960911662889,1.4037811093449479,1.4049671287156769,1.4061158434619583,1.4073038353908518,1.4084544606511662,1.4096444284189342]
[null,null,null,"Index for Exp-US One Time per Year",null,null,"Index",null,{"$f":"'Input Constant'!$G$61","v":0.01},null,null,null,null,1,{"$f":"N30*(1+$I$30*O17)","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,{"$f":"BZ30*(1+$I$30*CA17)","v":1.0615201506009999},1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,{"$f":"EL30*(1+$I$30*EM17)","v":1.1156683466653166},1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,{"$f":"GX30*(1+$I$30*GY17)","v":1.1843044313729356},1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,{"$f":"JJ30*(1+$I$30*JK17)","v":1.2447158597509214},1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,{"$f":"LB30*(1+$I$30*LC17)","v":1.2952563149674063},1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,{"$f":"MH30*(1+$I$30*MI17)","v":1.3212909668982513},1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,{"$f":"NN30*(1+$I$30*NO17)","v":1.3613274044862353},1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,{"$f":"OT30*(1+$I$30*OU17)","v":1.4025769861695729},1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686]
[]
[]
[null,"Generation"]
[null,null,"Capacity"]
[null,null,null,"Gross Installed Capacity",null,null,"MWp",null,{"$f":"'Input Constant'!G73","v":65.92},null,null,null,null,{"$f":"$I$35*MAX(N9:N10)","v":0},{"$f":"$I$35*O7","v":65.92},65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,{"$f":"$I$35*CA7","v":65.92},65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,{"$f":"$I$35*EM7","v":65.92},65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,{"$f":"$I$35*GY7","v":65.92},65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,{"$f":"$I$35*JK7","v":65.92},65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,{"$f":"$I$35*LC7","v":65.92},65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,65.92,0,0,0,0,{"$f":"$I$35*NO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Gross Generation",null,null,null,null,null,"P50","P90","Code P50=1"]
[null,null,null,"Annual Gross Generation",null,null,"MWh","P50/P90/Code",{"$f":"'Input Constant'!G101","v":146177.59709952},{"$f":"'Input Constant'!G102","v":136822.23088515076},{"$f":"'Input Constant'!F69","v":0},null,null,null,{"$f":"IF($K$38,$I$38,$J$38)*O7","v":136822.23088515076},136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,{"$f":"IF($K$38,$I$38,$J$38)*CA7","v":136822.23088515076},136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,{"$f":"IF($K$38,$I$38,$J$38)*EM7","v":136822.23088515076},136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,{"$f":"IF($K$38,$I$38,$J$38)*GY7","v":136822.23088515076},136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,{"$f":"IF($K$38,$I$38,$J$38)*JK7","v":136822.23088515076},136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,{"$f":"IF($K$38,$I$38,$J$38)*LC7","v":136822.23088515076},136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,136822.23088515076,0,0,0,0,{"$f":"IF($K$38,$I$38,$J$38)*NO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Month",null,null,null,null,null,null,null,null,null,null,{"$f":"MONTH(O5)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(CA5)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(EM5)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(GY5)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(JK5)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(LC5)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(NO5)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Seasonal Profile",null,null,"%","Apply Profile/Monthly Factor",{"$f":"'Input Constant'!G106","v":true},{"$f":"'Input Constant'!G107","v":8.3333333333333329E-2},null,null,null,null,{"$f":"IF($I$40,LOOKUP(O39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(P39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(Q39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(R39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(S39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(T39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(U39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(V39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(W39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(X39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(Y39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(Z39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(AA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(AB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(AC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(AD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(AE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(AF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(AG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(AH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(AI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(AJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(AK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(AL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(AM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(AN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(AO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(AP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(AQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(AR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(AS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(AT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(AU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(AV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(AW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(AX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(AY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(AZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(BA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(BB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(BC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(BD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(BE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(BF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(BG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(BH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(BI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(BJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(BK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(BL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(BM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(BN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(BO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(BP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(BQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(BR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(BS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(BT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(BU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(BV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(BW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(BX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(BY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(BZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(CA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(CB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(CC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(CD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(CE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(CF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(CG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(CH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(CI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(CJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(CK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(CL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(CM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(CN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(CO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(CP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(CQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(CR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(CS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(CT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(CU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(CV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(CW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(CX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(CY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(CZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(DA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(DB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(DC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(DD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(DE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(DF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(DG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(DH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(DI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(DJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(DK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(DL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(DM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(DN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(DO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(DP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(DQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(DR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(DS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(DT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(DU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(DV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(DW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(DX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(DY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(DZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(EA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(EB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(EC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(ED39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(EE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(EF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(EG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(EH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(EI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(EJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(EK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(EL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(EM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(EN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(EO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(EP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(EQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(ER39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(ES39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(ET39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(EU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(EV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(EW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(EX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(EY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(EZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(FA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(FB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(FC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(FD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(FE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(FF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(FG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(FH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(FI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(FJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(FK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(FL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(FM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(FN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(FO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(FP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(FQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(FR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(FS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(FT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(FU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(FV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(FW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(FX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(FY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(FZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(GA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(GB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(GC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(GD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(GE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(GF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(GG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(GH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(GI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(GJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(GK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(GL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(GM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(GN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(GO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(GP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(GQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(GR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(GS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(GT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(GU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(GV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(GW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(GX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(GY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(GZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(HA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(HB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(HC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(HD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(HE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(HF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(HG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(HH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(HI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(HJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(HK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(HL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(HM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(HN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(HO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(HP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(HQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(HR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(HS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(HT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(HU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(HV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(HW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(HX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(HY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(HZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(IA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(IB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(IC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(ID39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(IE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(IF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(IG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(IH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(II39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(IJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(IK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(IL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(IM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(IN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(IO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(IP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(IQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(IR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(IS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(IT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(IU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(IV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(IW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(IX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(IY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(IZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(JA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(JB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(JC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(JD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(JE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(JF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(JG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(JH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(JI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(JJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(JK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(JL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(JM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(JN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(JO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(JP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(JQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(JR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(JS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(JT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(JU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(JV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(JW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(JX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(JY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(JZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(KA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(KB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(KC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(KD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(KE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(KF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(KG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(KH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(KI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(KJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(KK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(KL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(KM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(KN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(KO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(KP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(KQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(KR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(KS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(KT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(KU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(KV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(KW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(KX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(KY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(KZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(LA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(LB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(LC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(LD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(LE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(LF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(LG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(LH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(LI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(LJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(LK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(LL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(LM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(LN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(LO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(LP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(LQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(LR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(LS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(LT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(LU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(LV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(LW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(LX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(LY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(LZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(MA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(MB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(MC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(MD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(ME39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(MF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(MG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(MH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(MI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(MJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(MK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(ML39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(MM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(MN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(MO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(MP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(MQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(MR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(MS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(MT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(MU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(MV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(MW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(MX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(MY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(MZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(NA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(NB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(NC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(ND39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(NE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(NF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(NG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(NH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(NI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(NJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(NK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(NL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(NM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(NN39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(NO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(NP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(NQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(NR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(NS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(NT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(NU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(NV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(NW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(NX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(NY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(NZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(OA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(OB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(OC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(OD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(OE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(OF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(OG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(OH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(OI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(OJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(OK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(OL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(OM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(ON39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(OO39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(OP39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(OQ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(OR39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(OS39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(OT39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(OU39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(OV39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(OW39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(OX39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(OY39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(OZ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(PA39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2},{"$f":"IF($I$40,LOOKUP(PB39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.2537876406613415E-2},{"$f":"IF($I$40,LOOKUP(PC39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5874143458854593E-2},{"$f":"IF($I$40,LOOKUP(PD39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.1720626139435477E-2},{"$f":"IF($I$40,LOOKUP(PE39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6628528320865039E-2},{"$f":"IF($I$40,LOOKUP(PF39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.6377066700194891E-2},{"$f":"IF($I$40,LOOKUP(PG39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.7638775381907332E-2},{"$f":"IF($I$40,LOOKUP(PH39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.0472119192808186E-2},{"$f":"IF($I$40,LOOKUP(PI39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":6.7014521908593694E-2},{"$f":"IF($I$40,LOOKUP(PJ39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":7.5689947821713718E-2},{"$f":"IF($I$40,LOOKUP(PK39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.5748412648519526E-2},{"$f":"IF($I$40,LOOKUP(PL39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":9.077764506192243E-2},{"$f":"IF($I$40,LOOKUP(PM39,'Input Time Series'!27:27,'Input Time Series'!28:28),$J$40)","v":8.95203369585717E-2}]
[null,null,null,"Applied Monthly Gross Generation",null,null,"MWh",null,null,null,null,{"$f":"SUM(O41:LB41)","v":3420555.772128772},2611260.0000000005,{"$f":"N38*N40","v":0},{"$f":"O38*O40*O7","v":10622.710450943683},9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,{"$f":"CA38*CA40*CA7","v":11732.289113430919},12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,{"$f":"EM38*EM40*EM7","v":11749.491883391962},12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,{"$f":"GY38*GY40*GY7","v":10622.710450943683},9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,{"$f":"JK38*JK40*JK7","v":11732.289113430919},12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,{"$f":"LC38*LC40*LC7","v":10622.710450943683},9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,0,0,0,0,{"$f":"NO38*NO40*NO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Generation"]
[null,null,null,"Operation Age in Months",null,null,"Month",null,null,null,null,null,null,null,{"$f":"N44+O7","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BZ44+CA7","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EL44+EM7","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GX44+GY7","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"JJ44+JK7","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,{"$f":"LB44+LC7","v":301},302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,{"$f":"MH44+MI7","v":333},334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,{"$f":"NN44+NO7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"OT44+OU7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Operation Age in Years",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(O44/12,0)","v":1},{"$f":"ROUNDUP(P44/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,{"$f":"ROUNDUP(BC44/12,0)","v":4},4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,{"$f":"ROUNDUP(DO44/12,0)","v":9},9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"ROUNDUP(GA44/12,0)","v":15},15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,{"$f":"ROUNDUP(IM44/12,0)","v":20},20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(KY44/12,0)","v":25},{"$f":"ROUNDUP(KZ44/12,0)","v":25},{"$f":"ROUNDUP(LA44/12,0)","v":25},{"$f":"ROUNDUP(LB44/12,0)","v":25},{"$f":"ROUNDUP(LC44/12,0)","v":26},26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(NO44/12,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Availability"]
[null,null,null,null,{"$f":"'Input Time Series'!D34","v":"Plant Availability"},null,"%",null,null,null,null,null,null,null,{"$f":"LOOKUP(O45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(P45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(Q45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(R45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(S45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(T45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(U45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(V45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(W45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(X45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(Y45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(Z45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(AZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(BZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(CZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(DZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ED45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ER45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ES45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ET45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(EZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(FZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(GZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(HZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ID45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(II45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(IZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(JZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(KZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(LZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ME45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ML45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(MZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ND45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NN45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(NZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(ON45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OO45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OP45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OQ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OR45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OS45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OT45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OU45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OV45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OW45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OX45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OY45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(OZ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PA45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PB45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PC45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PD45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PE45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PF45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PG45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PH45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PI45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PJ45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PK45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PL45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1},{"$f":"LOOKUP(PM45,'Input Time Series'!33:33,'Input Time Series'!34:34)","v":1}]
[null,null,null,null,{"$f":"'Input Time Series'!D38","v":"Grid Availability"},null,"%",null,null,null,null,null,null,null,{"$f":"LOOKUP(O45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(P45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(Q45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(R45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(S45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(T45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(U45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(V45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(W45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(X45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(Y45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(Z45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(AZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(BZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(CZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(DZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ED45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ER45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ES45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ET45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(EZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(FZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(GZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(HZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ID45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(II45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(IZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(JZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(KZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(LZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ME45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ML45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(MZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ND45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NN45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(NZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(ON45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OO45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OP45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OQ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OR45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OS45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OT45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OU45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OV45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OW45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OX45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OY45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(OZ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PA45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PB45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PC45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PD45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PE45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PF45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PG45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PH45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PI45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PJ45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PK45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PL45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1},{"$f":"LOOKUP(PM45,'Input Time Series'!37:37,'Input Time Series'!38:38)","v":1}]
[null,null,null,null,"Applied",null,"%",null,null,null,null,null,null,null,{"$f":"O47*O48","v":1},{"$f":"P47*P48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BC47*BC48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DO47*DO48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GA47*GA48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IM47*IM48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"KY47*KY48","v":1},{"$f":"KZ47*KZ48","v":1},{"$f":"LA47*LA48","v":1},{"$f":"LB47*LB48","v":1},{"$f":"LC47*LC48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NO47*NO48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Net Generation (Before Losses)",null,"MWh",null,null,null,null,{"$f":"SUM(O51:LB51)","v":3420555.772128772},null,null,{"$f":"O41*O49","v":10622.710450943683},9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,{"$f":"CA41*CA49","v":11732.289113430919},12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,{"$f":"EM41*EM49","v":11749.491883391962},12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,{"$f":"GY41*GY49","v":10622.710450943683},9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,{"$f":"JK41*JK49","v":11732.289113430919},12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,{"$f":"LC41*LC49","v":10622.710450943683},9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10622.710450943683,9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,0,0,0,0,{"$f":"NO41*NO49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Loss Factors",null,"% p.a."]
[null,null,null,null,{"$f":"'Input Time Series'!E42","v":"Degradation"},null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(O45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(P45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(Q45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(R45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(S45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(T45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(U45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(V45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(W45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(X45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(Y45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(Z45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":0},{"$f":"LOOKUP(AA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6112602110001113E-3},{"$f":"LOOKUP(AM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6476219886709682E-3},{"$f":"LOOKUP(AY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(AZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.6771315793358017E-3},{"$f":"LOOKUP(BK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7261208473282625E-3},{"$f":"LOOKUP(BW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(BX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(BY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(BZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.7881525937852878E-3},{"$f":"LOOKUP(CI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8442735922459281E-3},{"$f":"LOOKUP(CU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(CV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(CW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(CX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(CY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(CZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(DA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(DB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(DC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(DD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(DE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(DF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.8980732946769514E-3},{"$f":"LOOKUP(DG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":3.9617563714424708E-3},{"$f":"LOOKUP(DS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(DT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(DU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(DV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(DW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(DX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(DY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(DZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(EA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(EB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(EC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(ED45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0281755109383699E-3},{"$f":"LOOKUP(EE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.0943887242193E-3},{"$f":"LOOKUP(EQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(ER45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(ES45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(ET45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(EU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(EV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(EW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(EX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(EY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(EZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(FA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(FB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.1578908341832754E-3},{"$f":"LOOKUP(FC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.225173417514938E-3},{"$f":"LOOKUP(FO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(FZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.30164515069964E-3},{"$f":"LOOKUP(GA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.3634515415147401E-3},{"$f":"LOOKUP(GM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4178462709496547E-3},{"$f":"LOOKUP(GY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(GZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.4602598378091773E-3},{"$f":"LOOKUP(HK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5104847486308053E-3},{"$f":"LOOKUP(HW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(HX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(HY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(HZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(IA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(IB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(IC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(ID45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(IE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(IF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(IG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(IH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5409377141323315E-3},{"$f":"LOOKUP(II45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5706196388164422E-3},{"$f":"LOOKUP(IU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(IV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(IW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(IX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(IY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(IZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(JA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(JB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(JC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(JD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(JE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(JF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.5871191713136028E-3},{"$f":"LOOKUP(JG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6103930319374431E-3},{"$f":"LOOKUP(JS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(JT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(JU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(JV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(JW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(JX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(JY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(JZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(KA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(KB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(KC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(KD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6408687216892286E-3},{"$f":"LOOKUP(KE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6699984445517373E-3},{"$f":"LOOKUP(KQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(KZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(LZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(ME45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(ML45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(MZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(ND45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NN45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(NZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(ON45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OO45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OP45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OQ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OR45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OS45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OT45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OU45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OV45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OW45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OX45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OY45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(OZ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PA45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PB45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PC45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PD45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PE45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PF45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PG45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PH45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PI45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PJ45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PK45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PL45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3},{"$f":"LOOKUP(PM45,'Input Time Series'!41:41,'Input Time Series'!42:42)","v":4.6955905784380469E-3}]
[null,null,null,null,"Total (Per Period)",null,"% p.p.",null,null,null,null,null,null,null,{"$f":"(1+O54)^(O9/days_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,2.961222968957955E-4,3.0599455017088495E-4,3.0599455017088495E-4,2.961222968957955E-4,3.0599455017088495E-4,2.961222968957955E-4,3.0599455017088495E-4,3.0599455017088495E-4,2.8625014105210234E-4,3.0599455017088495E-4,2.961222968957955E-4,3.0599455017088495E-4,2.9909897570612465E-4,3.0907048211803456E-4,3.0907048211803456E-4,2.9909897570612465E-4,3.0907048211803456E-4,2.9909897570612465E-4,3.0907048211803456E-4,3.0907048211803456E-4,2.7915626108221403E-4,3.0907048211803456E-4,2.9909897570612465E-4,3.0907048211803456E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.1156669579734952E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.1156669579734952E-4,2.8141083799848587E-4,3.1156669579734952E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.0552477862855199E-4,3.157105453730491E-4,3.157105453730491E-4,3.0552477862855199E-4,3.157105453730491E-4,3.0552477862855199E-4,3.157105453730491E-4,3.157105453730491E-4,2.851535562899965E-4,3.157105453730491E-4,3.0552477862855199E-4,3.157105453730491E-4,3.1060228132107071E-4,3.2095735202508635E-4,3.2095735202508635E-4,3.1060228132107071E-4,{"$f":"(1+CA54)^(CA9/days_year)-1","v":3.2095735202508635E-4},3.1060228132107071E-4,3.2095735202508635E-4,3.2095735202508635E-4,3.0024731781019831E-4,3.2095735202508635E-4,3.1060228132107071E-4,3.2095735202508635E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.2570395656761342E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.2570395656761342E-4,2.941795830824212E-4,3.2570395656761342E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.3025400244435232E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.3025400244435232E-4,2.9828917152019407E-4,3.3025400244435232E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.3563963456462176E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.3563963456462176E-4,3.0315345672837779E-4,3.3563963456462176E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.4125632049608612E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.4125632049608612E-4,3.1923626983809683E-4,3.4125632049608612E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.4685525399424932E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.4685525399424932E-4,{"$f":"(1+EM54)^(EM9/days_year)-1","v":3.1328335915481453E-4},3.4685525399424932E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.5222462148332134E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.5222462148332134E-4,3.1813294641702683E-4,3.5222462148332134E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.5791330469403526E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.5791330469403526E-4,3.2327093537687368E-4,3.5791330469403526E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.6437849895620822E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.6437849895620822E-4,3.4086620258100275E-4,3.6437849895620822E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.6960350345216497E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.6960350345216497E-4,3.338294529533492E-4,3.6960350345216497E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.6212848779126894E-4,3.7420169559210237E-4,3.7420169559210237E-4,3.6212848779126894E-4,3.7420169559210237E-4,3.6212848779126894E-4,3.7420169559210237E-4,3.7420169559210237E-4,3.3798250931127427E-4,3.7420169559210237E-4,3.6212848779126894E-4,3.7420169559210237E-4,{"$f":"(1+GY54)^(GY9/days_year)-1","v":3.6559801447721973E-4},3.7778691664369646E-4,3.7778691664369646E-4,3.6559801447721973E-4,3.7778691664369646E-4,3.6559801447721973E-4,3.7778691664369646E-4,3.7778691664369646E-4,3.4122065568209514E-4,3.7778691664369646E-4,3.6559801447721973E-4,3.7778691664369646E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.8203225185862166E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.8203225185862166E-4,3.5738060612278133E-4,3.8203225185862166E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.8460623942149219E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.8460623942149219E-4,3.4737981682519958E-4,3.8460623942149219E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.746250682716834E-4,3.8711498729027127E-4,3.8711498729027127E-4,3.746250682716834E-4,3.8711498729027127E-4,3.746250682716834E-4,3.8711498729027127E-4,3.8711498729027127E-4,3.4964569804585288E-4,3.8711498729027127E-4,3.746250682716834E-4,3.8711498729027127E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.8850951600566397E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.8850951600566397E-4,3.509052251071676E-4,3.8850951600566397E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.7787817248857714E-4,3.9047657046609174E-4,3.9047657046609174E-4,3.7787817248857714E-4,{"$f":"(1+JK54)^(JK9/days_year)-1","v":3.9047657046609174E-4},3.7787817248857714E-4,3.9047657046609174E-4,3.9047657046609174E-4,3.6527993316859408E-4,3.9047657046609174E-4,3.7787817248857714E-4,3.9047657046609174E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.9305224430430385E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.9305224430430385E-4,3.5500817940214979E-4,3.9305224430430385E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.8275313540281353E-4,3.955140959932546E-4,3.955140959932546E-4,3.8275313540281353E-4,3.955140959932546E-4,3.8275313540281353E-4,3.955140959932546E-4,3.955140959932546E-4,3.5723170255286263E-4,3.955140959932546E-4,3.8275313540281353E-4,3.955140959932546E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,{"$f":"(1+LC54)^(LC9/days_year)-1","v":3.8484616425193963E-4},3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.7201557293164988E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.7201557293164988E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,{"$f":"(1+NO54)^(NO9/days_year)-1","v":3.9767692013503719E-4},3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.7201557293164988E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4]
[]
[null,null,null,null,"Balance b/f",null,"%",null,null,null,null,null,null,null,{"$f":"N59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.961222968957955E-4,6.0211684706668045E-4,9.081113972375654E-4,1.2042336941333609E-3,1.5102282443042458E-3,1.8063505412000413E-3,2.1123450913709263E-3,2.4183396415418112E-3,2.7045897825939136E-3,3.0105843327647985E-3,3.306706629660594E-3,3.612701179831479E-3,3.9118001555376036E-3,4.2208706376556382E-3,4.5299411197736728E-3,4.8290400954797974E-3,5.138110577597832E-3,5.4372095533039566E-3,5.7462800354219912E-3,6.0553505175400257E-3,6.3345067786222398E-3,6.6435772607402743E-3,6.942676236446399E-3,7.2517467185644335E-3,7.5532613607500743E-3,7.8648280565474238E-3,8.1763947523447733E-3,8.477909394530414E-3,8.7894760903277636E-3,9.0909907325134043E-3,9.4025574283107538E-3,9.7141241241081033E-3,9.9955349621065892E-3,1.0307101657903939E-2,1.0608616300089579E-2,1.0920182995886929E-2,1.1225707774515481E-2,1.154141831988853E-2,1.1857128865261579E-2,1.2162653643890131E-2,1.247836418926318E-2,1.2783888967891732E-2,1.3099599513264781E-2,1.341531005863783E-2,1.3700463614927827E-2,1.4016174160300876E-2,1.4321698938929428E-2,1.4637409484302477E-2,1.4948011765623548E-2,1.5268969117648634E-2,1.5589926469673721E-2,{"$f":"BZ59","v":1.5900528750994791E-2},1.6221486103019878E-2,1.6532088384340948E-2,1.6853045736366035E-2,1.7174003088391121E-2,1.7474250406201319E-2,1.7795207758226406E-2,1.8105810039547476E-2,1.8426767391572563E-2,1.8741963113258375E-2,1.9067667069825989E-2,1.9393371026393602E-2,1.9708566748079415E-2,2.0034270704647028E-2,2.0349466426332841E-2,2.0675170382900454E-2,2.1000874339468067E-2,2.1295053922550489E-2,2.1620757879118102E-2,2.1935953600803915E-2,2.2261657557371528E-2,2.2581256502682168E-2,2.291151050512652E-2,2.3241764507570872E-2,2.3561363452881512E-2,2.3891617455325864E-2,2.4211216400636504E-2,2.4541470403080856E-2,2.4871724405525208E-2,2.5170013577045403E-2,2.5500267579489755E-2,2.5819866524800394E-2,2.6150120527244747E-2,2.6474931318639872E-2,2.6810570953204493E-2,2.7146210587769115E-2,2.747102137916424E-2,2.7806661013728862E-2,2.8131471805123986E-2,2.8467111439688608E-2,2.880275107425323E-2,2.9105904530981608E-2,2.944154416554623E-2,2.9766354956941354E-2,3.0101994591505976E-2,3.0432240826082646E-2,3.0773497146578732E-2,3.1114753467074818E-2,3.1444999701651488E-2,3.1786256022147574E-2,3.2116502256724244E-2,3.245775857722033E-2,3.2799014897716416E-2,3.3118251167554513E-2,3.3459507488050599E-2,3.3789753722627269E-2,3.4131010043123355E-2,3.4466674540315489E-2,3.4813529794309739E-2,3.5160385048303988E-2,3.5496049545496122E-2,3.5842904799490372E-2,3.6178569296682506E-2,3.6525424550676755E-2,{"$f":"EL59","v":3.6872279804671004E-2},3.7185563163825819E-2,3.7532418417820068E-2,3.7868082915012202E-2,3.8214938169006452E-2,3.8555798769706051E-2,3.8908023391189372E-2,3.9260248012672694E-2,3.9601108613372293E-2,3.9953333234855615E-2,4.0294193835555214E-2,4.0646418457038536E-2,4.0998643078521857E-2,4.1316776024938884E-2,4.1669000646422205E-2,4.2009861247121805E-2,4.2362085868605126E-2,4.2708451583561624E-2,4.3066364888255659E-2,4.3424278192949695E-2,4.3770643907906193E-2,4.4128557212600228E-2,4.4474922927556726E-2,4.4832836232250761E-2,4.5190749536944796E-2,4.551402047232167E-2,4.5871933777015705E-2,4.6218299491972203E-2,4.6576212796666239E-2,4.6928835078355657E-2,4.7293213577311866E-2,4.7657592076268074E-2,4.8010214357957492E-2,4.8374592856913701E-2,4.8727215138603119E-2,4.9091593637559328E-2,4.9455972136515536E-2,4.9796838339096539E-2,5.0161216838052747E-2,5.0513839119742165E-2,5.0878217618698374E-2,5.1235896296502492E-2,5.1605499799954657E-2,5.1975103303406822E-2,5.2332781981210941E-2,5.2702385484663106E-2,5.3060064162467224E-2,5.3429667665919389E-2,5.3799271169371554E-2,5.4133100622324903E-2,5.4502704125777068E-2,5.4860382803581187E-2,5.5229986307033352E-2,5.5592114794824621E-2,5.5966316490416723E-2,5.6340518186008826E-2,5.6702646673800094E-2,5.7076848369392197E-2,5.7438976857183466E-2,5.7813178552775568E-2,5.8187380248367671E-2,5.8525362757678945E-2,5.8899564453271047E-2,5.9261692941062316E-2,{"$f":"GX59","v":5.9635894636654418E-2},6.0001492651131638E-2,6.0379279567775335E-2,6.0757066484419031E-2,6.1122664498896251E-2,6.1500451415539947E-2,6.1866049430017167E-2,6.2243836346660864E-2,6.262162326330456E-2,6.2962843918986655E-2,6.3340630835630352E-2,6.3706228850107571E-2,6.4084015766751268E-2,6.4453722119806933E-2,6.4835754371665555E-2,6.5217786623524177E-2,6.5587492976579842E-2,6.5969525228438464E-2,6.6339231581494129E-2,6.6721263833352751E-2,6.7103296085211372E-2,6.7460676691334154E-2,6.7842708943192775E-2,6.8212415296248441E-2,6.8594447548107063E-2,6.8966644826073953E-2,6.9351251065495445E-2,6.9735857304916937E-2,7.0108054582883828E-2,7.049266082230532E-2,7.086485810027221E-2,7.1249464339693702E-2,7.1634070579115194E-2,7.1981450395940394E-2,7.2366056635361886E-2,7.2738253913328776E-2,7.3122860152750269E-2,7.3497485221021952E-2,7.3884600208312223E-2,7.4271715195602495E-2,7.4646340263874178E-2,7.5033455251164449E-2,7.5408080319436133E-2,7.5795195306726404E-2,7.6182310294016675E-2,7.6531955992062528E-2,7.6919070979352799E-2,7.7293696047624483E-2,7.7680811034914754E-2,7.8056785630225001E-2,7.8445295146230665E-2,7.8833804662236329E-2,7.9209779257546575E-2,7.9598288773552239E-2,7.9974263368862486E-2,8.036277288486815E-2,8.0751282400873814E-2,8.1102187625980982E-2,8.1490697141986645E-2,8.1866671737296892E-2,8.2255181253302556E-2,8.2633059425791133E-2,8.3023535996257225E-2,8.3414012566723317E-2,{"$f":"JJ59","v":8.3791890739211894E-2},8.4182367309677986E-2,8.4560245482166563E-2,8.4950722052632655E-2,8.5341198623098746E-2,8.570647855626734E-2,8.6096955126733432E-2,8.6474833299222009E-2,8.6865309869688101E-2,8.7245680598267983E-2,8.7638732842572287E-2,8.8031785086876591E-2,8.8412155815456472E-2,8.8805208059760776E-2,8.9185578788340658E-2,8.9578631032644962E-2,8.9971683276949266E-2,9.0326691456351416E-2,9.0719743700655719E-2,9.1100114429235601E-2,9.1493166673539905E-2,9.1875919808942719E-2,9.2271433904935973E-2,9.2666948000929228E-2,9.3049701136332041E-2,9.3445215232325296E-2,9.382796836772811E-2,9.4223482463721364E-2,9.4618996559714619E-2,9.4976228262267481E-2,9.5371742358260736E-2,9.575449549366355E-2,9.6150009589656804E-2,9.6534855753908744E-2,9.6932532674043781E-2,9.7330209594178818E-2,9.7715055758430758E-2,9.8112732678565795E-2,9.8497578842817735E-2,9.8895255762952772E-2,9.9292932683087809E-2,9.9652117829259979E-2,0.10004979474939502,0.10043464091364696,{"$f":"LB59","v":0.10083231783378199},0.10121716399803393,0.10161484091816897,0.10201251783830401,0.10239736400255595,0.10279504092269098,0.10317988708694292,0.10357756400707796,0.103975240927213,0.10434725650014465,0.10474493342027968,0.10512977958453162,0.10552745650466666,0.1059123026689186,0.10630997958905364,0.10670765650918868,0.10709250267344061,0.10749017959357565,0.10787502575782759,0.10827270267796263,0.10867037959809767,0.10902956474426984,0.10942724166440487,0.10981208782865681,0.11020976474879185,0.11059461091304379,0.11099228783317883,0.11138996475331386,0.1117748109175658,0.11217248783770084,0.11255733400195278,0.11295501092208782,{"$f":"MH59","v":0.11335268784222285},0.11371187298839502,0.11410954990853006,0.114494396072782,0.11489207299291704,0.11527691915716898,0.11567459607730401,0.11607227299743905,0.11645711916169099,0.11685479608182603,0.11723964224607797,0.11763731916621301,0.11803499608634804,0.11839418123252021,0.11879185815265525,0.11917670431690719,0.11957438123704223,0.11995922740129417,0.1203569043214292,0.12075458124156424,0.12113942740581618,0.12153710432595122,0.12192195049020316,0.12231962741033819,0.12271730433047323,0.12308931990340488,0.12348699682353992,0.12387184298779186,0.1242695199079269,0.12465436607217883,0.12505204299231387,0.12544971991244891,{"$f":"NN59","v":0.12583456607670085},0.12623224299683589,0.12661708916108783,0.12701476608122286,0.1274124430013579,0.12777162814753007,0.12816930506766511,0.12855415123191705,0.12895182815205208,0.12933667431630402,0.12973435123643906,0.1301320281565741,0.13051687432082604,0.13091455124096107,0.13129939740521301,0.13169707432534805,0.13209475124548309,0.13245393639165526,0.1328516133117903,0.13323645947604223,0.13363413639617727,0.13401898256042921,0.13441665948056425,0.13481433640069929,0.13519918256495123,0.13559685948508626,0.1359817056493382,0.13637938256947324,0.13677705948960828,0.13713624463578045,0.13753392155591548,0.13791876772016742,{"$f":"OT59","v":0.13831644464030246},0.1387012908045544,0.13909896772468944,0.13949664464482447,0.13988149080907641,0.14027916772921145,0.14066401389346339,0.14106169081359843,0.14145936773373347,0.14183138330666512,0.14222906022680015,0.14261390639105209,0.14301158331118713,0.14339642947543907,0.14379410639557411,0.14419178331570914,0.14457662947996108,0.14497430640009612,0.14535915256434806]
[null,null,null,null,"Losses",null,"%",null,null,null,null,{"$f":"SUM(O58:LB58)","v":0.10083231783378199},null,null,{"$f":"O55","v":0},0,0,0,0,0,0,0,0,0,0,0,2.961222968957955E-4,3.0599455017088495E-4,3.0599455017088495E-4,2.961222968957955E-4,3.0599455017088495E-4,2.961222968957955E-4,3.0599455017088495E-4,3.0599455017088495E-4,2.8625014105210234E-4,3.0599455017088495E-4,2.961222968957955E-4,3.0599455017088495E-4,2.9909897570612465E-4,3.0907048211803456E-4,3.0907048211803456E-4,2.9909897570612465E-4,3.0907048211803456E-4,2.9909897570612465E-4,3.0907048211803456E-4,3.0907048211803456E-4,2.7915626108221403E-4,3.0907048211803456E-4,2.9909897570612465E-4,3.0907048211803456E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.1156669579734952E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.1156669579734952E-4,2.8141083799848587E-4,3.1156669579734952E-4,3.0151464218564072E-4,3.1156669579734952E-4,3.0552477862855199E-4,3.157105453730491E-4,3.157105453730491E-4,3.0552477862855199E-4,3.157105453730491E-4,3.0552477862855199E-4,3.157105453730491E-4,3.157105453730491E-4,2.851535562899965E-4,3.157105453730491E-4,3.0552477862855199E-4,3.157105453730491E-4,3.1060228132107071E-4,3.2095735202508635E-4,3.2095735202508635E-4,3.1060228132107071E-4,{"$f":"CA55","v":3.2095735202508635E-4},3.1060228132107071E-4,3.2095735202508635E-4,3.2095735202508635E-4,3.0024731781019831E-4,3.2095735202508635E-4,3.1060228132107071E-4,3.2095735202508635E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.2570395656761342E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.2570395656761342E-4,2.941795830824212E-4,3.2570395656761342E-4,3.1519572168581256E-4,3.2570395656761342E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.3025400244435232E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.3025400244435232E-4,2.9828917152019407E-4,3.3025400244435232E-4,3.1959894531063959E-4,3.3025400244435232E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.3563963456462176E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.3563963456462176E-4,3.0315345672837779E-4,3.3563963456462176E-4,3.2481079139512481E-4,3.3563963456462176E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.4125632049608612E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.4125632049608612E-4,3.1923626983809683E-4,3.4125632049608612E-4,3.3024623457666991E-4,3.4125632049608612E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.4685525399424932E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.4685525399424932E-4,{"$f":"EM55","v":3.1328335915481453E-4},3.4685525399424932E-4,3.3566449719213409E-4,3.4685525399424932E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.5222462148332134E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.5222462148332134E-4,3.1813294641702683E-4,3.5222462148332134E-4,3.4086060069959956E-4,3.5222462148332134E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.5791330469403526E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.5791330469403526E-4,3.2327093537687368E-4,3.5791330469403526E-4,3.4636571495649804E-4,3.5791330469403526E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.6437849895620822E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.6437849895620822E-4,3.4086620258100275E-4,3.6437849895620822E-4,3.5262228168941867E-4,3.6437849895620822E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.6960350345216497E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.6960350345216497E-4,3.338294529533492E-4,3.6960350345216497E-4,3.5767867780411855E-4,3.6960350345216497E-4,3.6212848779126894E-4,3.7420169559210237E-4,3.7420169559210237E-4,3.6212848779126894E-4,3.7420169559210237E-4,3.6212848779126894E-4,3.7420169559210237E-4,3.7420169559210237E-4,3.3798250931127427E-4,3.7420169559210237E-4,3.6212848779126894E-4,3.7420169559210237E-4,{"$f":"GY55","v":3.6559801447721973E-4},3.7778691664369646E-4,3.7778691664369646E-4,3.6559801447721973E-4,3.7778691664369646E-4,3.6559801447721973E-4,3.7778691664369646E-4,3.7778691664369646E-4,3.4122065568209514E-4,3.7778691664369646E-4,3.6559801447721973E-4,3.7778691664369646E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.8203225185862166E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.8203225185862166E-4,3.5738060612278133E-4,3.8203225185862166E-4,3.6970635305566546E-4,3.8203225185862166E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.8460623942149219E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.8460623942149219E-4,3.4737981682519958E-4,3.8460623942149219E-4,3.7219727796689028E-4,3.8460623942149219E-4,3.746250682716834E-4,3.8711498729027127E-4,3.8711498729027127E-4,3.746250682716834E-4,3.8711498729027127E-4,3.746250682716834E-4,3.8711498729027127E-4,3.8711498729027127E-4,3.4964569804585288E-4,3.8711498729027127E-4,3.746250682716834E-4,3.8711498729027127E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.8850951600566397E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.8850951600566397E-4,3.509052251071676E-4,3.8850951600566397E-4,3.7597459531024668E-4,3.8850951600566397E-4,3.7787817248857714E-4,3.9047657046609174E-4,3.9047657046609174E-4,3.7787817248857714E-4,{"$f":"JK55","v":3.9047657046609174E-4},3.7787817248857714E-4,3.9047657046609174E-4,3.9047657046609174E-4,3.6527993316859408E-4,3.9047657046609174E-4,3.7787817248857714E-4,3.9047657046609174E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.9305224430430385E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.9305224430430385E-4,3.5500817940214979E-4,3.9305224430430385E-4,3.8037072857988186E-4,3.9305224430430385E-4,3.8275313540281353E-4,3.955140959932546E-4,3.955140959932546E-4,3.8275313540281353E-4,3.955140959932546E-4,3.8275313540281353E-4,3.955140959932546E-4,3.955140959932546E-4,3.5723170255286263E-4,3.955140959932546E-4,3.8275313540281353E-4,3.955140959932546E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,{"$f":"LC55","v":3.8484616425193963E-4},3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.7201557293164988E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.7201557293164988E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,{"$f":"NO55","v":3.9767692013503719E-4},3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.5918514617216957E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.7201557293164988E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4,3.8484616425193963E-4,3.9767692013503719E-4]
[null,null,null,null,"Balance c/f",null,"%",null,null,null,null,null,null,null,{"$f":"SUM(O57:O58)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.961222968957955E-4,6.0211684706668045E-4,9.081113972375654E-4,1.2042336941333609E-3,1.5102282443042458E-3,1.8063505412000413E-3,2.1123450913709263E-3,2.4183396415418112E-3,2.7045897825939136E-3,3.0105843327647985E-3,3.306706629660594E-3,3.612701179831479E-3,3.9118001555376036E-3,4.2208706376556382E-3,4.5299411197736728E-3,4.8290400954797974E-3,5.138110577597832E-3,5.4372095533039566E-3,5.7462800354219912E-3,6.0553505175400257E-3,6.3345067786222398E-3,6.6435772607402743E-3,6.942676236446399E-3,7.2517467185644335E-3,7.5532613607500743E-3,7.8648280565474238E-3,8.1763947523447733E-3,8.477909394530414E-3,8.7894760903277636E-3,9.0909907325134043E-3,9.4025574283107538E-3,9.7141241241081033E-3,9.9955349621065892E-3,1.0307101657903939E-2,1.0608616300089579E-2,1.0920182995886929E-2,1.1225707774515481E-2,1.154141831988853E-2,1.1857128865261579E-2,1.2162653643890131E-2,1.247836418926318E-2,1.2783888967891732E-2,1.3099599513264781E-2,1.341531005863783E-2,1.3700463614927827E-2,1.4016174160300876E-2,1.4321698938929428E-2,1.4637409484302477E-2,1.4948011765623548E-2,1.5268969117648634E-2,1.5589926469673721E-2,1.5900528750994791E-2,{"$f":"SUM(CA57:CA58)","v":1.6221486103019878E-2},1.6532088384340948E-2,1.6853045736366035E-2,1.7174003088391121E-2,1.7474250406201319E-2,1.7795207758226406E-2,1.8105810039547476E-2,1.8426767391572563E-2,1.8741963113258375E-2,1.9067667069825989E-2,1.9393371026393602E-2,1.9708566748079415E-2,2.0034270704647028E-2,2.0349466426332841E-2,2.0675170382900454E-2,2.1000874339468067E-2,2.1295053922550489E-2,2.1620757879118102E-2,2.1935953600803915E-2,2.2261657557371528E-2,2.2581256502682168E-2,2.291151050512652E-2,2.3241764507570872E-2,2.3561363452881512E-2,2.3891617455325864E-2,2.4211216400636504E-2,2.4541470403080856E-2,2.4871724405525208E-2,2.5170013577045403E-2,2.5500267579489755E-2,2.5819866524800394E-2,2.6150120527244747E-2,2.6474931318639872E-2,2.6810570953204493E-2,2.7146210587769115E-2,2.747102137916424E-2,2.7806661013728862E-2,2.8131471805123986E-2,2.8467111439688608E-2,2.880275107425323E-2,2.9105904530981608E-2,2.944154416554623E-2,2.9766354956941354E-2,3.0101994591505976E-2,3.0432240826082646E-2,3.0773497146578732E-2,3.1114753467074818E-2,3.1444999701651488E-2,3.1786256022147574E-2,3.2116502256724244E-2,3.245775857722033E-2,3.2799014897716416E-2,3.3118251167554513E-2,3.3459507488050599E-2,3.3789753722627269E-2,3.4131010043123355E-2,3.4466674540315489E-2,3.4813529794309739E-2,3.5160385048303988E-2,3.5496049545496122E-2,3.5842904799490372E-2,3.6178569296682506E-2,3.6525424550676755E-2,3.6872279804671004E-2,{"$f":"SUM(EM57:EM58)","v":3.7185563163825819E-2},3.7532418417820068E-2,3.7868082915012202E-2,3.8214938169006452E-2,3.8555798769706051E-2,3.8908023391189372E-2,3.9260248012672694E-2,3.9601108613372293E-2,3.9953333234855615E-2,4.0294193835555214E-2,4.0646418457038536E-2,4.0998643078521857E-2,4.1316776024938884E-2,4.1669000646422205E-2,4.2009861247121805E-2,4.2362085868605126E-2,4.2708451583561624E-2,4.3066364888255659E-2,4.3424278192949695E-2,4.3770643907906193E-2,4.4128557212600228E-2,4.4474922927556726E-2,4.4832836232250761E-2,4.5190749536944796E-2,4.551402047232167E-2,4.5871933777015705E-2,4.6218299491972203E-2,4.6576212796666239E-2,4.6928835078355657E-2,4.7293213577311866E-2,4.7657592076268074E-2,4.8010214357957492E-2,4.8374592856913701E-2,4.8727215138603119E-2,4.9091593637559328E-2,4.9455972136515536E-2,4.9796838339096539E-2,5.0161216838052747E-2,5.0513839119742165E-2,5.0878217618698374E-2,5.1235896296502492E-2,5.1605499799954657E-2,5.1975103303406822E-2,5.2332781981210941E-2,5.2702385484663106E-2,5.3060064162467224E-2,5.3429667665919389E-2,5.3799271169371554E-2,5.4133100622324903E-2,5.4502704125777068E-2,5.4860382803581187E-2,5.5229986307033352E-2,5.5592114794824621E-2,5.5966316490416723E-2,5.6340518186008826E-2,5.6702646673800094E-2,5.7076848369392197E-2,5.7438976857183466E-2,5.7813178552775568E-2,5.8187380248367671E-2,5.8525362757678945E-2,5.8899564453271047E-2,5.9261692941062316E-2,5.9635894636654418E-2,{"$f":"SUM(GY57:GY58)","v":6.0001492651131638E-2},6.0379279567775335E-2,6.0757066484419031E-2,6.1122664498896251E-2,6.1500451415539947E-2,6.1866049430017167E-2,6.2243836346660864E-2,6.262162326330456E-2,6.2962843918986655E-2,6.3340630835630352E-2,6.3706228850107571E-2,6.4084015766751268E-2,6.4453722119806933E-2,6.4835754371665555E-2,6.5217786623524177E-2,6.5587492976579842E-2,6.5969525228438464E-2,6.6339231581494129E-2,6.6721263833352751E-2,6.7103296085211372E-2,6.7460676691334154E-2,6.7842708943192775E-2,6.8212415296248441E-2,6.8594447548107063E-2,6.8966644826073953E-2,6.9351251065495445E-2,6.9735857304916937E-2,7.0108054582883828E-2,7.049266082230532E-2,7.086485810027221E-2,7.1249464339693702E-2,7.1634070579115194E-2,7.1981450395940394E-2,7.2366056635361886E-2,7.2738253913328776E-2,7.3122860152750269E-2,7.3497485221021952E-2,7.3884600208312223E-2,7.4271715195602495E-2,7.4646340263874178E-2,7.5033455251164449E-2,7.5408080319436133E-2,7.5795195306726404E-2,7.6182310294016675E-2,7.6531955992062528E-2,7.6919070979352799E-2,7.7293696047624483E-2,7.7680811034914754E-2,7.8056785630225001E-2,7.8445295146230665E-2,7.8833804662236329E-2,7.9209779257546575E-2,7.9598288773552239E-2,7.9974263368862486E-2,8.036277288486815E-2,8.0751282400873814E-2,8.1102187625980982E-2,8.1490697141986645E-2,8.1866671737296892E-2,8.2255181253302556E-2,8.2633059425791133E-2,8.3023535996257225E-2,8.3414012566723317E-2,8.3791890739211894E-2,{"$f":"SUM(JK57:JK58)","v":8.4182367309677986E-2},8.4560245482166563E-2,8.4950722052632655E-2,8.5341198623098746E-2,8.570647855626734E-2,8.6096955126733432E-2,8.6474833299222009E-2,8.6865309869688101E-2,8.7245680598267983E-2,8.7638732842572287E-2,8.8031785086876591E-2,8.8412155815456472E-2,8.8805208059760776E-2,8.9185578788340658E-2,8.9578631032644962E-2,8.9971683276949266E-2,9.0326691456351416E-2,9.0719743700655719E-2,9.1100114429235601E-2,9.1493166673539905E-2,9.1875919808942719E-2,9.2271433904935973E-2,9.2666948000929228E-2,9.3049701136332041E-2,9.3445215232325296E-2,9.382796836772811E-2,9.4223482463721364E-2,9.4618996559714619E-2,9.4976228262267481E-2,9.5371742358260736E-2,9.575449549366355E-2,9.6150009589656804E-2,9.6534855753908744E-2,9.6932532674043781E-2,9.7330209594178818E-2,9.7715055758430758E-2,9.8112732678565795E-2,9.8497578842817735E-2,9.8895255762952772E-2,9.9292932683087809E-2,9.9652117829259979E-2,0.10004979474939502,0.10043464091364696,0.10083231783378199,{"$f":"SUM(LC57:LC58)","v":0.10121716399803393},0.10161484091816897,0.10201251783830401,0.10239736400255595,0.10279504092269098,0.10317988708694292,0.10357756400707796,0.103975240927213,0.10434725650014465,0.10474493342027968,0.10512977958453162,0.10552745650466666,0.1059123026689186,0.10630997958905364,0.10670765650918868,0.10709250267344061,0.10749017959357565,0.10787502575782759,0.10827270267796263,0.10867037959809767,0.10902956474426984,0.10942724166440487,0.10981208782865681,0.11020976474879185,0.11059461091304379,0.11099228783317883,0.11138996475331386,0.1117748109175658,0.11217248783770084,0.11255733400195278,0.11295501092208782,0.11335268784222285,0.11371187298839502,0.11410954990853006,0.114494396072782,0.11489207299291704,0.11527691915716898,0.11567459607730401,0.11607227299743905,0.11645711916169099,0.11685479608182603,0.11723964224607797,0.11763731916621301,0.11803499608634804,0.11839418123252021,0.11879185815265525,0.11917670431690719,0.11957438123704223,0.11995922740129417,0.1203569043214292,0.12075458124156424,0.12113942740581618,0.12153710432595122,0.12192195049020316,0.12231962741033819,0.12271730433047323,0.12308931990340488,0.12348699682353992,0.12387184298779186,0.1242695199079269,0.12465436607217883,0.12505204299231387,0.12544971991244891,0.12583456607670085,{"$f":"SUM(NO57:NO58)","v":0.12623224299683589},0.12661708916108783,0.12701476608122286,0.1274124430013579,0.12777162814753007,0.12816930506766511,0.12855415123191705,0.12895182815205208,0.12933667431630402,0.12973435123643906,0.1301320281565741,0.13051687432082604,0.13091455124096107,0.13129939740521301,0.13169707432534805,0.13209475124548309,0.13245393639165526,0.1328516133117903,0.13323645947604223,0.13363413639617727,0.13401898256042921,0.13441665948056425,0.13481433640069929,0.13519918256495123,0.13559685948508626,0.1359817056493382,0.13637938256947324,0.13677705948960828,0.13713624463578045,0.13753392155591548,0.13791876772016742,0.13831644464030246,0.1387012908045544,0.13909896772468944,0.13949664464482447,0.13988149080907641,0.14027916772921145,0.14066401389346339,0.14106169081359843,0.14145936773373347,0.14183138330666512,0.14222906022680015,0.14261390639105209,0.14301158331118713,0.14339642947543907,0.14379410639557411,0.14419178331570914,0.14457662947996108,0.14497430640009612,0.14535915256434806,0.1457568294844831]
[]
[null,null,null,null,"Theoretical Maximum Output",null,"% p.a.",null,null,null,null,null,null,{"$f":"MAX(0,(1-N59)*MAX(N9:N10))","v":0},{"$f":"1+O59","v":1},{"$f":"1+P59","v":1},1,1,1,1,1,1,1,1,1,1,1.0002961222968958,1.0006021168470667,1.0009081113972376,1.0012042336941334,1.0015102282443042,1.0018063505412,1.0021123450913709,1.0024183396415418,1.0027045897825939,1.0030105843327648,1.0033067066296606,1.0036127011798315,1.0039118001555376,1.0042208706376556,1.0045299411197737,1.0048290400954798,1.0051381105775978,1.005437209553304,1.005746280035422,1.00605535051754,1.0063345067786222,1.0066435772607403,1.0069426762364464,1.0072517467185644,1.0075532613607501,1.0078648280565474,1.0081763947523448,1.0084779093945304,1.0087894760903278,1.0090909907325134,1.0094025574283108,1.0097141241241081,1.0099955349621066,1.0103071016579039,1.0106086163000896,1.0109201829958869,1.0112257077745155,1.0115414183198885,1.0118571288652616,1.0121626536438901,1.0124783641892632,1.0127838889678917,1.0130995995132648,1.0134153100586378,1.0137004636149278,1.0140161741603009,1.0143216989389294,1.0146374094843025,1.0149480117656235,1.0152689691176486,1.0155899264696737,1.0159005287509948,1.0162214861030199,{"$f":"1+CB59","v":1.0165320883843409},1.016853045736366,1.0171740030883911,1.0174742504062013,1.0177952077582264,1.0181058100395475,1.0184267673915726,1.0187419631132584,1.019067667069826,1.0193933710263936,1.0197085667480794,1.020034270704647,1.0203494664263328,1.0206751703829005,1.0210008743394681,1.0212950539225505,1.0216207578791181,1.0219359536008039,1.0222616575573715,1.0225812565026822,1.0229115105051265,1.0232417645075709,1.0235613634528815,1.0238916174553259,1.0242112164006365,1.0245414704030809,1.0248717244055252,1.0251700135770454,1.0255002675794898,1.0258198665248004,1.0261501205272447,1.0264749313186399,1.0268105709532045,1.0271462105877691,1.0274710213791642,1.0278066610137289,1.028131471805124,1.0284671114396886,1.0288027510742532,1.0291059045309816,1.0294415441655462,1.0297663549569414,1.030101994591506,1.0304322408260826,1.0307734971465787,1.0311147534670748,1.0314449997016515,1.0317862560221476,1.0321165022567242,1.0324577585772203,1.0327990148977164,1.0331182511675545,1.0334595074880506,1.0337897537226273,1.0341310100431234,1.0344666745403155,1.0348135297943097,1.035160385048304,1.0354960495454961,1.0358429047994904,1.0361785692966825,1.0365254245506768,1.036872279804671,1.0371855631638258,{"$f":"1+EN59","v":1.0375324184178201},1.0378680829150122,1.0382149381690065,1.0385557987697061,1.0389080233911894,1.0392602480126727,1.0396011086133723,1.0399533332348556,1.0402941938355552,1.0406464184570385,1.0409986430785219,1.0413167760249389,1.0416690006464222,1.0420098612471218,1.0423620858686051,1.0427084515835616,1.0430663648882557,1.0434242781929497,1.0437706439079062,1.0441285572126002,1.0444749229275567,1.0448328362322508,1.0451907495369448,1.0455140204723217,1.0458719337770157,1.0462182994919722,1.0465762127966662,1.0469288350783557,1.0472932135773119,1.0476575920762681,1.0480102143579575,1.0483745928569137,1.0487272151386031,1.0490915936375593,1.0494559721365155,1.0497968383390965,1.0501612168380527,1.0505138391197422,1.0508782176186984,1.0512358962965025,1.0516054997999547,1.0519751033034068,1.0523327819812109,1.0527023854846631,1.0530600641624672,1.0534296676659194,1.0537992711693716,1.0541331006223249,1.0545027041257771,1.0548603828035812,1.0552299863070334,1.0555921147948246,1.0559663164904167,1.0563405181860088,1.0567026466738001,1.0570768483693922,1.0574389768571835,1.0578131785527756,1.0581873802483677,1.0585253627576789,1.058899564453271,1.0592616929410623,1.0596358946366544,1.0600014926511316,{"$f":"1+GZ59","v":1.0603792795677753},1.060757066484419,1.0611226644988963,1.0615004514155399,1.0618660494300172,1.0622438363466609,1.0626216232633046,1.0629628439189867,1.0633406308356304,1.0637062288501076,1.0640840157667513,1.0644537221198069,1.0648357543716656,1.0652177866235242,1.0655874929765798,1.0659695252284385,1.0663392315814941,1.0667212638333528,1.0671032960852114,1.0674606766913342,1.0678427089431928,1.0682124152962484,1.0685944475481071,1.068966644826074,1.0693512510654954,1.0697358573049169,1.0701080545828838,1.0704926608223053,1.0708648581002722,1.0712494643396937,1.0716340705791152,1.0719814503959404,1.0723660566353619,1.0727382539133288,1.0731228601527503,1.073497485221022,1.0738846002083122,1.0742717151956025,1.0746463402638742,1.0750334552511644,1.0754080803194361,1.0757951953067264,1.0761823102940167,1.0765319559920625,1.0769190709793528,1.0772936960476245,1.0776808110349148,1.078056785630225,1.0784452951462307,1.0788338046622363,1.0792097792575466,1.0795982887735522,1.0799742633688625,1.0803627728848681,1.0807512824008738,1.081102187625981,1.0814906971419866,1.0818666717372969,1.0822551812533026,1.0826330594257911,1.0830235359962572,1.0834140125667233,1.0837918907392119,1.084182367309678,{"$f":"1+JL59","v":1.0845602454821666},1.0849507220526327,1.0853411986230987,1.0857064785562673,1.0860969551267334,1.086474833299222,1.0868653098696881,1.087245680598268,1.0876387328425723,1.0880317850868766,1.0884121558154565,1.0888052080597608,1.0891855787883407,1.089578631032645,1.0899716832769493,1.0903266914563514,1.0907197437006557,1.0911001144292356,1.0914931666735399,1.0918759198089427,1.092271433904936,1.0926669480009292,1.093049701136332,1.0934452152323253,1.0938279683677281,1.0942234824637214,1.0946189965597146,1.0949762282622675,1.0953717423582607,1.0957544954936635,1.0961500095896568,1.0965348557539087,1.0969325326740438,1.0973302095941788,1.0977150557584308,1.0981127326785658,1.0984975788428177,1.0988952557629528,1.0992929326830878,1.09965211782926,1.100049794749395,1.100434640913647,1.100832317833782,{"$f":"1+LC59","v":1.1012171639980339},1.101614840918169,1.102012517838304,1.1023973640025559,1.102795040922691,1.1031798870869429,1.103577564007078,1.103975240927213,1.1043472565001446,1.1047449334202797,1.1051297795845316,1.1055274565046667,1.1059123026689186,1.1063099795890536,1.1067076565091887,1.1070925026734406,1.1074901795935757,1.1078750257578276,1.1082727026779626,1.1086703795980977,1.1090295647442698,1.1094272416644049,1.1098120878286568,1.1102097647487918,1.1105946109130438,1.1109922878331788,1.1113899647533139,1.1117748109175658,1.1121724878377008,1.1125573340019528,1.1129550109220878,1.1133526878422229,1.113711872988395,1.1141095499085301,1.114494396072782,1.114892072992917,1.115276919157169,1.115674596077304,1.1160722729974391,1.116457119161691,1.116854796081826,1.117239642246078,1.117637319166213,1.118034996086348,1.1183941812325202,1.1187918581526552,1.1191767043169072,1.1195743812370422,1.1199592274012942,1.1203569043214292,1.1207545812415642,1.1211394274058162,1.1215371043259512,1.1219219504902032,1.1223196274103382,1.1227173043304732,1.1230893199034049,1.1234869968235399,1.1238718429877919,1.1242695199079269,1.1246543660721788,1.1250520429923139,1.1254497199124489,1.1258345660767008,{"$f":"1+NO59","v":1.1262322429968359},1.1266170891610878,1.1270147660812229,1.1274124430013579,1.1277716281475301,1.1281693050676651,1.128554151231917,1.1289518281520521,1.129336674316304,1.1297343512364391,1.1301320281565741,1.130516874320826,1.1309145512409611,1.131299397405213,1.1316970743253481,1.1320947512454831,1.1324539363916553,1.1328516133117903,1.1332364594760422,1.1336341363961773,1.1340189825604292,1.1344166594805642,1.1348143364006993,1.1351991825649512,1.1355968594850863,1.1359817056493382,1.1363793825694732,1.1367770594896083,1.1371362446357804,1.1375339215559155,1.1379187677201674,1.1383164446403025,1.1387012908045544,1.1390989677246894,1.1394966446448245,1.1398814908090764,1.1402791677292115,1.1406640138934634,1.1410616908135984,1.1414593677337335,1.1418313833066651,1.1422290602268002,1.1426139063910521,1.1430115833111871,1.1433964294754391,1.1437941063955741,1.1441917833157091,1.1445766294799611,1.1449743064000961,1.1453591525643481,1.1457568294844831]
[null,null,null,null,"Net Generation (After Losses)",null,"MWh",null,null,null,null,{"$f":"SUM(O62:LB62)","v":3271927.7746205288},2506095.2067789482,{"$f":"N41*N49*N61","v":0},{"$f":"O41*O49/O61","v":10622.710450943683},{"$f":"P41*P49/P61","v":9642.1525631642653},9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10619.565760738577,9636.3503542717208,9160.7574010323951,10343.611391191234,11714.597397570455,12398.004769247884,12222.553960399924,12630.693384814549,11717.800041126253,12511.752999026143,11813.644247404873,11775.760658810634,10581.31844779381,9601.6253446731644,9127.728317400486,10306.297990316327,11672.31546587067,12353.232796497312,12178.391762811996,12585.031911826669,11675.533139575293,12466.597880383524,11770.986355905537,11733.216647911435,10543.075843551131,9566.9104573845507,9094.7144140266792,10269.007798857092,11630.066918323404,12308.50342133812,12134.278957513032,12539.429120406125,11633.211709032737,12421.392135111155,11728.287600151116,11690.639045520191,10504.786784269878,9532.1381690720282,9061.6314573166892,10231.623819812572,11587.693651928543,12263.623115618479,12089.998079307128,12493.632734436,11590.694001946531,12375.957116238815,11685.354375793402,11647.809210230951,10466.260663405023,9497.1410103709568,9028.3254591826608,10193.977878208076,11545.011863921123,{"$f":"CB41*CB49/CB61","v":12218.404174149968},12045.371023491785,12447.465873965086,11547.70440500216,12330.005673952341,11641.922073598429,11604.470092145702,10427.282703149735,9461.7392688836917,8994.639998495928,10155.909104082295,11501.857781039229,12172.692122213544,12000.264695052085,12400.810821556188,11504.502874330947,12283.834867091969,11598.28897436777,11560.937335236858,10388.133347245466,9426.1844393586398,8960.8113226771638,10117.681153587484,11458.526384451838,12126.795443152205,11954.979438209923,12353.97405335905,11461.01790706439,12237.364614444325,11554.37605562464,11517.128660632799,10348.728572745013,9390.39082370695,8926.7489815191293,10079.18208987216,11414.879430591865,12080.556088868396,11909.347490087883,12306.76986245091,11417.18440411323,12190.513155123201,11510.094931829295,11472.944451411107,10308.984938619165,9354.2883959046194,8892.3918103247124,10040.348753004815,11370.852291309337,12033.912726630562,11863.31557926503,12259.150627270026,11372.843205619054,12143.117940908329,11465.298877723621,11428.245404557889,10268.77976099528,9317.7681635848348,8857.6384120493003,10001.069073216699,11326.320872663558,11986.736919586261,11816.760035164343,12210.991592631222,11328.244723684129,{"$f":"EN41*EN49/EN61","v":12095.449225304796},11420.245692369748,11383.291194094034,10228.348311691638,9281.0454304611903,8822.6951880139586,9961.5779848104703,11281.553449073261,11939.314845234994,11769.965278334204,12162.589044193573,11283.302213034325,12047.416865427229,11374.852526800842,11338.001567265263,10187.613263142703,9244.045142033925,8787.486146206058,9921.7846152236325,11236.441176124301,11891.525243190617,11722.805589103404,12113.806687378899,11238.00508967255,11999.003206119138,11329.096909233678,11292.34815270185,10146.544917877483,9206.7364116959161,8751.9781831238852,9881.6475017774192,11190.932318818783,11843.308472004415,11675.217194137354,12064.573481392514,11192.15781024932,11949.994425013796,11282.772355564555,11246.120402054328,10104.973097253838,9168.9826317934603,8716.058355794652,9841.0575949656504,11144.924980890382,11794.578803775035,11627.138088298641,12014.848593771927,11146.11795840151,11900.795168642437,11236.281783240725,11199.741399120398,10063.271885095901,9131.1175485319291,8680.0385210832519,9800.3611036136681,11098.804340979292,11745.736807231478,11578.955963679276,11965.025219215409,11099.868077588702,11851.379590527951,11189.594207120739,11153.173484452967,10021.410841956083,{"$f":"GZ41*GZ49/GZ61","v":9093.1167262100171},8643.8984749108731,9759.5385180450085,11052.55216593228,11696.767137945102,11530.659715934527,11915.096036202067,11053.530187445993,11801.882033529015,11142.840176813936,11106.55059950334,9979.494862199439,9055.0608613380682,8607.7011709495528,9718.6458970339463,11006.214376453845,11647.70041654741,11482.261231248576,11865.054430790708,11006.955234932211,11752.124710389384,11095.834810973522,11059.670944719262,9937.3638105163227,9016.8245032274281,8571.3462128268657,9677.5904752760762,10959.709994105604,11598.475585338156,11433.725401965034,11814.890025365678,10960.536564370814,11702.553068450608,11049.021939806622,11013.00084274963,9895.4218311527547,8978.760437847679,8535.1557334506415,9636.7215227333727,10913.417676559524,11549.476091144206,11385.412637737227,11764.957080430091,10914.206325221798,11653.076841854012,11002.300066029755,10966.422378706753,9853.5722723861109,8940.7896780307692,8499.0629229552887,9595.9726418269584,10867.272795290424,11500.644351587163,11337.277181030258,11715.219678666901,10868.067808828471,11603.817508319118,10955.794103653041,10920.070578502549,9811.921369349071,8902.9944804427469,8463.1325447905929,9555.4022917481525,10821.324407390766,{"$f":"JL41*JL49/JL61","v":11452.014734645594},11289.335048406008,11665.675925128144,10821.978237631965,11554.604427664635,10909.326327574407,10873.751196137737,9770.2944610443792,8865.2162450708674,8427.213721980992,9514.8399999158319,10775.379311729903,11403.382631717939,11241.384387883812,11616.117084126241,10776.1205659362,11505.632642168966,10863.080615987725,10827.647230494231,9728.8622802510872,8827.6157957303622,8391.4649436507007,9474.4708367619351,10729.654261588359,11354.984760909923,11193.666018466463,11566.799709415145,10730.362523064507,11456.768694399936,10816.938056748095,10781.647456866152,9687.5264796212723,8790.1053856604467,8355.8042137804296,9434.2037692034173,10684.047970933725,11306.715782620609,11146.077979705409,11517.620385700488,10684.735374843587,11408.047841542797,10770.933649741693,10735.788522717239,{"$f":"LC41*LC49/LC61","v":9646.3357076430821},8752.7438856286353,8320.3014855235615,9394.1330546609661,10638.685048506113,11258.725849933619,11098.786901564477,11468.770513995598,10639.309161348401,11359.563920087461,10725.173388788951,10690.193982700279,9605.3822941545186,8715.5975640262313,8285.0031219238008,9354.2928811633901,10593.582976723468,11211.011732461973,11051.767478045766,11420.20110243859,10594.39013792321,11311.621181893204,10679.923775517707,10645.10810343149,9564.8856446462705,8678.8654329633682,8250.0982373642237,9314.8966992699698,10548.983401163769,11163.829074044659,11005.271634577901,11372.172384894331,10549.848814904744,11264.081425036486,10635.054375261459,10600.400926261867,9524.729032293988,8642.4416196854672,8215.4862288713448,9275.8309645815516,10504.757784620157,11117.041897030142,10959.165377011392,11324.545953970615,10505.680448411757,11216.939589909054,10590.560415919801,10556.067699743031,9484.9081922313981,8606.3222585344483,8181.1634256967845,9237.0915368753394,10460.901443365156,11070.645249828431,10913.443829298718,11277.316776441485,10461.760854784477,11170.063135631915,10546.316803923139,10511.983784994904,0,0,0,0,{"$f":"NO41*NO49/NO61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Revenue"]
[null,null,"PPA"]
[null,null,null,"PPA Flag",null,null,"Flag",null,{"$f":"'Input Constant'!G33","v":"2022-06-01"},{"$f":"'Input Constant'!G113","v":"2042-06-30"},null,null,null,null,{"$f":"AND(O5>=$I$67,O5<=$J$67)*1","v":1},{"$f":"AND(P5>=$I$67,P5<=$J$67)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(CB5>=$I$67,CB5<=$J$67)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EN5>=$I$67,EN5<=$J$67)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GZ5>=$I$67,GZ5<=$J$67)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JL5>=$I$67,JL5<=$J$67)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LC5>=$I$67,LC5<=$J$67)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NO5>=$I$67,NO5<=$J$67)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Real Tariff - Invoice Currency",null,{"$f":"'Input Constant'!$F$116","v":"USD / MWh"},null,{"$f":"'Input Constant'!G116","v":75},null,null,null,null,null,{"$f":"$I$69*O7","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"$I$69*CA7","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"$I$69*EM7","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"$I$69*GY7","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"$I$69*JK7","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"$I$69*LC7","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,0,0,0,0,{"$f":"$I$69*NO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation Index Applied",null,"Index","Inflation Code-Name",{"$f":"'Input Constant'!H127","v":2},{"$f":"'Input Constant'!G127","v":"General Inflation USD"},{"$f":"1-'Input Constant'!$G$132","v":0},null,null,null,{"$f":"CHOOSE($I$70,O23,O26,O29)","v":1.0012236320105634},1.0024896247470736,1.0037572182624286,1.0049854477255287,1.0062561970730686,1.007487484366635,1.0087613974031979,1.0102899543119284,1.0116725770786612,1.0132055452424387,1.0146912744729699,1.0162288168113434,1.0177189792617309,1.0192611094234336,1.0208055763455623,1.0223024499963109,1.0238515254038123,1.0253528655278958,1.0269065631718819,1.0285483222586032,1.0300865375269668,1.0317333805735929,1.0333296064582866,1.034981634336793,1.0365828856930228,1.0382401147270548,1.0398999932434476,1.0415088539413397,1.0431739583297832,1.0447878842779761,1.0464582309913242,1.0481312481588236,1.0496446593025559,1.0513227707481734,1.0529493039702575,1.0546326986914973,1.056264352803105,1.0579530474335475,1.0596444418517346,1.0612838497826045,1.0629805692958088,1.0646251386502414,1.066327200023705,1.0680319825548923,1.0695741286430853,1.0712841021768,1.0729415181778263,1.0746568753000441,1.0763195094202704,1.078040267080391,1.0797637757887821,1.0814343109490485,1.083163245859357,1.0848390404424773,1.086573418638265,1.0883105696580513,1.0898819962774327,1.0916244368606496,1.0933133220080047,1.0950612483972333,1.0967554507395525,1.0985088802060086,1.100265112954538,1.1019673663529375,{"$f":"CHOOSE($I$70,CA23,CA26,CA29)","v":1.1037291283299884},1.1054367410112329,1.1072040496247304,1.1090665096600414,1.1108116471152691,1.1126801755949214,1.1144914215637147,1.116366139898662,1.118183385963559,1.120064314658872,1.121948407318881,1.1237747403250065,1.1256650743996124,1.1274974574805166,1.1293940536455902,1.131293840130065,1.133012522920841,1.1349183961374014,1.1367658419848248,1.1386780287682103,1.1405315946307073,1.1424501158958067,1.1443718643611538,1.1462346987780754,1.1481628134000228,1.1500318188095757,1.1519663206772259,1.1539040766265587,1.1556571093121042,1.1576010736440141,1.1594854428671715,1.1614358469499573,1.1633264585038796,1.1652833236704383,1.167243480536633,1.1691435458879293,1.1711101961458434,1.1730165558243086,1.1749897209845348,1.1770640957633158,1.1789408721434422,1.1810222224456381,1.1830399309632269,1.1851285179110553,1.1871532417981934,1.1892490905527431,1.1913486394041695,1.1933839900110073,1.1954908387825911,1.1975332660987479,1.1996474401715771,1.2017653466935472,1.2037499989342879,1.2058751482808325,1.2079353165923115,1.2100678548693597,1.2121351861788201,1.2142751390769404,1.2164188699351912,1.2184970515884894,1.2206482359832909,1.2227336432651481,1.2248923071116973,1.2270547819514486,{"$f":"CHOOSE($I$70,EM23,EM26,EM29)","v":1.229011266258613},1.2311810128768459,1.2332844148020283,1.2354617054109924,1.237572420653082,1.2397572814824742,1.2419459995542905,1.2440677928398538,1.2462641208642371,1.2483932914116176,1.2505972558476075,1.2529092074081434,1.2550010951423789,1.2573211879834767,1.2595705228376119,1.2618990630788951,1.2641565877051493,1.2664936061033911,1.2688349448959946,1.2711048777444791,1.2734547412932475,1.2757329389106349,1.2780913582539928,1.2804541375551675,1.2825920149757859,1.2849631145417644,1.2872619005221808,1.289641633202558,1.2919487890054111,1.2943371862331412,1.2967299988381418,1.29904983565523,1.301451360431263,1.3037796437163596,1.3061899123842224,1.3086046368626045,1.3108676138380382,1.3132909858799149,1.3156404501348671,1.3180726456139238,1.3204306642096468,1.3228717152517986,1.3253172790111658,1.3276882581825646,1.3301427261786021,1.332522338026046,1.3349857426788574,1.3374537013735113,1.3396867466544211,1.3421633959914274,1.3445645126952586,1.3470501794507481,1.3494600385606286,1.3519547555667972,1.3544540845012654,1.3568771891221942,1.3593856180509947,1.3618175451354306,1.3643351071914156,1.3668573234088397,1.3691394616933878,1.3716705596150027,1.3741244643353085,1.3766647779213457,{"$f":"CHOOSE($I$70,GY23,GY26,GY29)","v":1.3791276172475524},1.3816771800520162,1.3842314561769971,1.3867078322138655,1.389271408394529,1.3917568008548018,1.3943297109524189,1.3969073775321788,1.3992396881191269,1.4018264316653679,1.4043342849349449,1.4069304467499402,1.409447431050741,1.4120530454261719,1.4146634767434225,1.4171942953564569,1.4198142311890452,1.4223542644495462,1.4249837394031755,1.4276180754091492,1.4300868629583889,1.4327306329963116,1.4352937735686537,1.4379471695073649,1.4405196424106215,1.4431826992977856,1.4458506793194741,1.4484372915216308,1.4511149855920549,1.4537110155847452,1.4563984590725141,1.4592119887390544,1.4617579127985245,1.4645817960753429,1.4673197804003235,1.4701544083187621,1.4729028104469768,1.4757482238895057,1.478599134217234,1.4813633234644752,1.4842250812695106,1.4869997880275412,1.4898724345836349,1.4927506306349625,1.4953550704111231,1.4982438580409128,1.5010447724106715,1.5039445516377605,1.5067561232543536,1.5096669359008579,1.5125833717733987,1.5154110933613905,1.5183386260305007,1.5211771068645683,1.5241157785526387,1.5269333777726799,1.5294827829371334,1.5323103040197921,1.5350515916137044,1.5378894076301237,1.5406406761838143,1.5434888246175913,1.5463422383605518,1.5491086289426943,{"$f":"CHOOSE($I$70,JK23,JK26,JK29)","v":1.5519724318939458},1.5547488948352208,1.5576231248216119,1.560632204406718,1.5634524122121658,1.5664727530512961,1.5694012189484259,1.5724330519339045,1.5753726604008493,1.5784160292593397,1.581465277421338,1.5844217713171955,1.5874826216155078,1.5904503647253907,1.5935228613051828,1.5966012934585976,1.5993869241125163,1.6024766847005172,1.6054724586857014,1.6085739755564363,1.6115811482131275,1.6146944660982772,1.6178137984173042,1.62083824459892,1.6239694457186649,1.6270053996671163,1.6301485147473809,1.6332977018249539,1.6361473576305825,1.6393081335163637,1.6423727626039357,1.6455455649797683,1.6486218547268001,1.651806729352481,1.6549977566482554,1.6580917169362528,1.6612948858261842,1.6644006183764259,1.6676159750582729,1.6708375432966869,1.6737526958130944,1.6769861192177862,1.6801211859787772,1.6833669122913035,{"$f":"CHOOSE($I$70,LC23,LC26,LC29)","v":1.6865139077212588},1.6897719837531633,1.6930363538686097,1.6962014259806191,1.6994782167535671,1.7026553317024122,1.7059445903924335,1.7092402034059215,1.7123289597121283,1.7156369063094452,1.7188442293619515,1.7221647624216689,1.7253842890723348,1.7287174564848979,1.7320570630455805,1.7352950830054754,1.7386473964920928,1.7418977368493334,1.7452628056106847,1.7486343751484761,1.7516852617648571,1.7550692384641704,1.7583502788792893,1.7617471313292343,1.7650406558309624,1.7684504330227022,1.7718667973604427,1.7751792402230584,1.7786086035437083,1.7819336499766409,1.7853760617402519,1.7888251236946544,1.7919461321264272,1.7954078864095173,1.7987643385128473,1.8022392644838237,1.8056084876089808,1.8090966353850231,1.8125915217065423,1.8159800980136658,1.8194882820877289,1.8228897516466103,1.8264112840700628,1.8299396195328097,1.8331323614652357,1.8366736809781403,1.8401072780377912,1.8436620719776813,1.8471087335893188,1.8506770532252714,1.8542522662859546,1.8577187258945989,1.8613075423444052,1.8647871915443091,1.8683896631430059,1.8719990941425815,1.8753819709294277,1.8790049099530417,1.8825176437612861,1.8861543677673531,1.8896804672363479,1.8933310286755829,1.8969886424176028,1.9005349961832469,{"$f":"CHOOSE($I$70,NO23,NO26,NO29)","v":1.9042065268421473},1.9077663741896911,1.9114518747181861,1.9151444950462169,1.9184858960797384,1.9221921050157855,1.9257855757712175,1.9295058865248271,1.9331130301383963,1.9368474963658147,1.9405891769866939,1.9442170404232426,1.9479729578285025,1.9516146249844872,1.9553848333439117,1.9591623251448986,1.9625805251997814,1.9663719179304087,1.9700479812973049,1.9738537999627668,1.9775438504458356,1.9813641499356176,1.985191829635041,1.9889030761671129,1.9927453198702774,1.9964706873875468,2.0003275505092781,2.0041918644757595,2.0076886287066866,2.0115671631028569,2.0153277173962261,2.0192210092940397,2.022995872184548,2.026903977735075,2.0308196331225563,2.0346161792337072,2.0385467333651244,2.0423577250192957,2.0463032345831338,2.0502563662425177,2.0539613705291901,2.0579292964864808,2.0617765231629268,2.0657595467493359,2.0696214118041492,2.0736195904649031,2.0776254929695019,2.0815095409947979,2.0855306856261273,2.0894295121319679,2.0934659568850558]
[null,null,null,null,"Weighted Inflation ",null,"Index","Percet Inflated by index",{"$f":"'Input Constant'!$G$132","v":1},null,null,null,null,null,{"$f":"O70*$I$71+(1-$I$71)*O23","v":1.0012236320105634},1.0024896247470736,1.0037572182624286,1.0049854477255287,1.0062561970730686,1.007487484366635,1.0087613974031979,1.0102899543119284,1.0116725770786612,1.0132055452424387,1.0146912744729699,1.0162288168113434,1.0177189792617309,1.0192611094234336,1.0208055763455623,1.0223024499963109,1.0238515254038123,1.0253528655278958,1.0269065631718819,1.0285483222586032,1.0300865375269668,1.0317333805735929,1.0333296064582866,1.034981634336793,1.0365828856930228,1.0382401147270548,1.0398999932434476,1.0415088539413397,1.0431739583297832,1.0447878842779761,1.0464582309913242,1.0481312481588236,1.0496446593025559,1.0513227707481734,1.0529493039702575,1.0546326986914973,1.056264352803105,1.0579530474335475,1.0596444418517346,1.0612838497826045,1.0629805692958088,1.0646251386502414,1.066327200023705,1.0680319825548923,1.0695741286430853,1.0712841021768,1.0729415181778263,1.0746568753000441,1.0763195094202704,1.078040267080391,1.0797637757887821,1.0814343109490485,1.083163245859357,1.0848390404424773,1.086573418638265,1.0883105696580513,1.0898819962774327,1.0916244368606496,1.0933133220080047,1.0950612483972333,1.0967554507395525,1.0985088802060086,1.100265112954538,1.1019673663529375,{"$f":"CA70*$I$71+(1-$I$71)*CA23","v":1.1037291283299884},1.1054367410112329,1.1072040496247304,1.1090665096600414,1.1108116471152691,1.1126801755949214,1.1144914215637147,1.116366139898662,1.118183385963559,1.120064314658872,1.121948407318881,1.1237747403250065,1.1256650743996124,1.1274974574805166,1.1293940536455902,1.131293840130065,1.133012522920841,1.1349183961374014,1.1367658419848248,1.1386780287682103,1.1405315946307073,1.1424501158958067,1.1443718643611538,1.1462346987780754,1.1481628134000228,1.1500318188095757,1.1519663206772259,1.1539040766265587,1.1556571093121042,1.1576010736440141,1.1594854428671715,1.1614358469499573,1.1633264585038796,1.1652833236704383,1.167243480536633,1.1691435458879293,1.1711101961458434,1.1730165558243086,1.1749897209845348,1.1770640957633158,1.1789408721434422,1.1810222224456381,1.1830399309632269,1.1851285179110553,1.1871532417981934,1.1892490905527431,1.1913486394041695,1.1933839900110073,1.1954908387825911,1.1975332660987479,1.1996474401715771,1.2017653466935472,1.2037499989342879,1.2058751482808325,1.2079353165923115,1.2100678548693597,1.2121351861788201,1.2142751390769404,1.2164188699351912,1.2184970515884894,1.2206482359832909,1.2227336432651481,1.2248923071116973,1.2270547819514486,{"$f":"EM70*$I$71+(1-$I$71)*EM23","v":1.229011266258613},1.2311810128768459,1.2332844148020283,1.2354617054109924,1.237572420653082,1.2397572814824742,1.2419459995542905,1.2440677928398538,1.2462641208642371,1.2483932914116176,1.2505972558476075,1.2529092074081434,1.2550010951423789,1.2573211879834767,1.2595705228376119,1.2618990630788951,1.2641565877051493,1.2664936061033911,1.2688349448959946,1.2711048777444791,1.2734547412932475,1.2757329389106349,1.2780913582539928,1.2804541375551675,1.2825920149757859,1.2849631145417644,1.2872619005221808,1.289641633202558,1.2919487890054111,1.2943371862331412,1.2967299988381418,1.29904983565523,1.301451360431263,1.3037796437163596,1.3061899123842224,1.3086046368626045,1.3108676138380382,1.3132909858799149,1.3156404501348671,1.3180726456139238,1.3204306642096468,1.3228717152517986,1.3253172790111658,1.3276882581825646,1.3301427261786021,1.332522338026046,1.3349857426788574,1.3374537013735113,1.3396867466544211,1.3421633959914274,1.3445645126952586,1.3470501794507481,1.3494600385606286,1.3519547555667972,1.3544540845012654,1.3568771891221942,1.3593856180509947,1.3618175451354306,1.3643351071914156,1.3668573234088397,1.3691394616933878,1.3716705596150027,1.3741244643353085,1.3766647779213457,{"$f":"GY70*$I$71+(1-$I$71)*GY23","v":1.3791276172475524},1.3816771800520162,1.3842314561769971,1.3867078322138655,1.389271408394529,1.3917568008548018,1.3943297109524189,1.3969073775321788,1.3992396881191269,1.4018264316653679,1.4043342849349449,1.4069304467499402,1.409447431050741,1.4120530454261719,1.4146634767434225,1.4171942953564569,1.4198142311890452,1.4223542644495462,1.4249837394031755,1.4276180754091492,1.4300868629583889,1.4327306329963116,1.4352937735686537,1.4379471695073649,1.4405196424106215,1.4431826992977856,1.4458506793194741,1.4484372915216308,1.4511149855920549,1.4537110155847452,1.4563984590725141,1.4592119887390544,1.4617579127985245,1.4645817960753429,1.4673197804003235,1.4701544083187621,1.4729028104469768,1.4757482238895057,1.478599134217234,1.4813633234644752,1.4842250812695106,1.4869997880275412,1.4898724345836349,1.4927506306349625,1.4953550704111231,1.4982438580409128,1.5010447724106715,1.5039445516377605,1.5067561232543536,1.5096669359008579,1.5125833717733987,1.5154110933613905,1.5183386260305007,1.5211771068645683,1.5241157785526387,1.5269333777726799,1.5294827829371334,1.5323103040197921,1.5350515916137044,1.5378894076301237,1.5406406761838143,1.5434888246175913,1.5463422383605518,1.5491086289426943,{"$f":"JK70*$I$71+(1-$I$71)*JK23","v":1.5519724318939458},1.5547488948352208,1.5576231248216119,1.560632204406718,1.5634524122121658,1.5664727530512961,1.5694012189484259,1.5724330519339045,1.5753726604008493,1.5784160292593397,1.581465277421338,1.5844217713171955,1.5874826216155078,1.5904503647253907,1.5935228613051828,1.5966012934585976,1.5993869241125163,1.6024766847005172,1.6054724586857014,1.6085739755564363,1.6115811482131275,1.6146944660982772,1.6178137984173042,1.62083824459892,1.6239694457186649,1.6270053996671163,1.6301485147473809,1.6332977018249539,1.6361473576305825,1.6393081335163637,1.6423727626039357,1.6455455649797683,1.6486218547268001,1.651806729352481,1.6549977566482554,1.6580917169362528,1.6612948858261842,1.6644006183764259,1.6676159750582729,1.6708375432966869,1.6737526958130944,1.6769861192177862,1.6801211859787772,1.6833669122913035,{"$f":"LC70*$I$71+(1-$I$71)*LC23","v":1.6865139077212588},1.6897719837531633,1.6930363538686097,1.6962014259806191,1.6994782167535671,1.7026553317024122,1.7059445903924335,1.7092402034059215,1.7123289597121283,1.7156369063094452,1.7188442293619515,1.7221647624216689,1.7253842890723348,1.7287174564848979,1.7320570630455805,1.7352950830054754,1.7386473964920928,1.7418977368493334,1.7452628056106847,1.7486343751484761,1.7516852617648571,1.7550692384641704,1.7583502788792893,1.7617471313292343,1.7650406558309624,1.7684504330227022,1.7718667973604427,1.7751792402230584,1.7786086035437083,1.7819336499766409,1.7853760617402519,1.7888251236946544,1.7919461321264272,1.7954078864095173,1.7987643385128473,1.8022392644838237,1.8056084876089808,1.8090966353850231,1.8125915217065423,1.8159800980136658,1.8194882820877289,1.8228897516466103,1.8264112840700628,1.8299396195328097,1.8331323614652357,1.8366736809781403,1.8401072780377912,1.8436620719776813,1.8471087335893188,1.8506770532252714,1.8542522662859546,1.8577187258945989,1.8613075423444052,1.8647871915443091,1.8683896631430059,1.8719990941425815,1.8753819709294277,1.8790049099530417,1.8825176437612861,1.8861543677673531,1.8896804672363479,1.8933310286755829,1.8969886424176028,1.9005349961832469,{"$f":"NO70*$I$71+(1-$I$71)*NO23","v":1.9042065268421473},1.9077663741896911,1.9114518747181861,1.9151444950462169,1.9184858960797384,1.9221921050157855,1.9257855757712175,1.9295058865248271,1.9331130301383963,1.9368474963658147,1.9405891769866939,1.9442170404232426,1.9479729578285025,1.9516146249844872,1.9553848333439117,1.9591623251448986,1.9625805251997814,1.9663719179304087,1.9700479812973049,1.9738537999627668,1.9775438504458356,1.9813641499356176,1.985191829635041,1.9889030761671129,1.9927453198702774,1.9964706873875468,2.0003275505092781,2.0041918644757595,2.0076886287066866,2.0115671631028569,2.0153277173962261,2.0192210092940397,2.022995872184548,2.026903977735075,2.0308196331225563,2.0346161792337072,2.0385467333651244,2.0423577250192957,2.0463032345831338,2.0502563662425177,2.0539613705291901,2.0579292964864808,2.0617765231629268,2.0657595467493359,2.0696214118041492,2.0736195904649031,2.0776254929695019,2.0815095409947979,2.0855306856261273,2.0894295121319679,2.0934659568850558]
[null,null,null,null,"Inflated Tariff",null,"USD / MWh",null,{"$f":"'Input Constant'!G117","v":false},null,null,null,null,null,{"$f":"IF($I$72,O71*O69,O69)","v":75},{"$f":"IF($I$72,P71*P69,P69)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF($I$72,CB71*CB69,CB69)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF($I$72,EN71*EN69,EN69)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF($I$72,GZ71*GZ69,GZ69)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF($I$72,JL71*JL69,JL69)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF($I$72,LX71*LX69,LX69)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I$72,OJ71*OJ69,OJ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post PPA Flag",null,null,"Flag",null,{"$f":"'Input Constant'!G122","v":"2042-07-31"},{"$f":"'Input Constant'!G123","v":"2052-06-01"},null,null,null,null,{"$f":"AND(O5>=$I$74,O4<=$J$74)*1","v":0},{"$f":"AND(P5>=$I$74,P4<=$J$74)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CB5>=$I$74,CB4<=$J$74)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EN5>=$I$74,EN4<=$J$74)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GZ5>=$I$74,GZ4<=$J$74)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JL5>=$I$74,JL4<=$J$74)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LC5>=$I$74,LC4<=$J$74)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"AND(NO5>=$I$74,NO4<=$J$74)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price without Inflation",null,"USD/MWH",null,{"$f":"'Input Constant'!G125","v":25},null,null,null,null,null,{"$f":"$I$75","v":25},{"$f":"$I$75","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"$I$75","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"$I$75","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"$I$75","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"$I$75","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"$I$75","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"$I$75","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,null,"Inflation Index Applied",null,"Code",null,{"$f":"'Input Constant'!H127","v":2},{"$f":"'Input Constant'!G126","v":true},null,null,null,null,{"$f":"IF($J$76,CHOOSE($I$76,O23,O26,O29))","v":1.0012236320105634},{"$f":"IF($J$76,CHOOSE($I$76,P23,P26,P29))","v":1.0024896247470736},1.0037572182624286,1.0049854477255287,1.0062561970730686,1.007487484366635,1.0087613974031979,1.0102899543119284,1.0116725770786612,1.0132055452424387,1.0146912744729699,1.0162288168113434,1.0177189792617309,1.0192611094234336,1.0208055763455623,1.0223024499963109,1.0238515254038123,1.0253528655278958,1.0269065631718819,1.0285483222586032,1.0300865375269668,1.0317333805735929,1.0333296064582866,1.034981634336793,1.0365828856930228,1.0382401147270548,1.0398999932434476,1.0415088539413397,1.0431739583297832,1.0447878842779761,1.0464582309913242,1.0481312481588236,1.0496446593025559,1.0513227707481734,1.0529493039702575,1.0546326986914973,1.056264352803105,1.0579530474335475,1.0596444418517346,1.0612838497826045,1.0629805692958088,1.0646251386502414,1.066327200023705,1.0680319825548923,1.0695741286430853,1.0712841021768,1.0729415181778263,1.0746568753000441,1.0763195094202704,1.078040267080391,1.0797637757887821,1.0814343109490485,1.083163245859357,1.0848390404424773,1.086573418638265,1.0883105696580513,1.0898819962774327,1.0916244368606496,1.0933133220080047,1.0950612483972333,1.0967554507395525,1.0985088802060086,1.100265112954538,1.1019673663529375,1.1037291283299884,{"$f":"IF($J$76,CHOOSE($I$76,CB23,CB26,CB29))","v":1.1054367410112329},1.1072040496247304,1.1090665096600414,1.1108116471152691,1.1126801755949214,1.1144914215637147,1.116366139898662,1.118183385963559,1.120064314658872,1.121948407318881,1.1237747403250065,1.1256650743996124,1.1274974574805166,1.1293940536455902,1.131293840130065,1.133012522920841,1.1349183961374014,1.1367658419848248,1.1386780287682103,1.1405315946307073,1.1424501158958067,1.1443718643611538,1.1462346987780754,1.1481628134000228,1.1500318188095757,1.1519663206772259,1.1539040766265587,1.1556571093121042,1.1576010736440141,1.1594854428671715,1.1614358469499573,1.1633264585038796,1.1652833236704383,1.167243480536633,1.1691435458879293,1.1711101961458434,1.1730165558243086,1.1749897209845348,1.1770640957633158,1.1789408721434422,1.1810222224456381,1.1830399309632269,1.1851285179110553,1.1871532417981934,1.1892490905527431,1.1913486394041695,1.1933839900110073,1.1954908387825911,1.1975332660987479,1.1996474401715771,1.2017653466935472,1.2037499989342879,1.2058751482808325,1.2079353165923115,1.2100678548693597,1.2121351861788201,1.2142751390769404,1.2164188699351912,1.2184970515884894,1.2206482359832909,1.2227336432651481,1.2248923071116973,1.2270547819514486,1.229011266258613,{"$f":"IF($J$76,CHOOSE($I$76,EN23,EN26,EN29))","v":1.2311810128768459},1.2332844148020283,1.2354617054109924,1.237572420653082,1.2397572814824742,1.2419459995542905,1.2440677928398538,1.2462641208642371,1.2483932914116176,1.2505972558476075,1.2529092074081434,1.2550010951423789,1.2573211879834767,1.2595705228376119,1.2618990630788951,1.2641565877051493,1.2664936061033911,1.2688349448959946,1.2711048777444791,1.2734547412932475,1.2757329389106349,1.2780913582539928,1.2804541375551675,1.2825920149757859,1.2849631145417644,1.2872619005221808,1.289641633202558,1.2919487890054111,1.2943371862331412,1.2967299988381418,1.29904983565523,1.301451360431263,1.3037796437163596,1.3061899123842224,1.3086046368626045,1.3108676138380382,1.3132909858799149,1.3156404501348671,1.3180726456139238,1.3204306642096468,1.3228717152517986,1.3253172790111658,1.3276882581825646,1.3301427261786021,1.332522338026046,1.3349857426788574,1.3374537013735113,1.3396867466544211,1.3421633959914274,1.3445645126952586,1.3470501794507481,1.3494600385606286,1.3519547555667972,1.3544540845012654,1.3568771891221942,1.3593856180509947,1.3618175451354306,1.3643351071914156,1.3668573234088397,1.3691394616933878,1.3716705596150027,1.3741244643353085,1.3766647779213457,1.3791276172475524,{"$f":"IF($J$76,CHOOSE($I$76,GZ23,GZ26,GZ29))","v":1.3816771800520162},1.3842314561769971,1.3867078322138655,1.389271408394529,1.3917568008548018,1.3943297109524189,1.3969073775321788,1.3992396881191269,1.4018264316653679,1.4043342849349449,1.4069304467499402,1.409447431050741,1.4120530454261719,1.4146634767434225,1.4171942953564569,1.4198142311890452,1.4223542644495462,1.4249837394031755,1.4276180754091492,1.4300868629583889,1.4327306329963116,1.4352937735686537,1.4379471695073649,1.4405196424106215,1.4431826992977856,1.4458506793194741,1.4484372915216308,1.4511149855920549,1.4537110155847452,1.4563984590725141,1.4592119887390544,1.4617579127985245,1.4645817960753429,1.4673197804003235,1.4701544083187621,1.4729028104469768,1.4757482238895057,1.478599134217234,1.4813633234644752,1.4842250812695106,1.4869997880275412,1.4898724345836349,1.4927506306349625,1.4953550704111231,1.4982438580409128,1.5010447724106715,1.5039445516377605,1.5067561232543536,1.5096669359008579,1.5125833717733987,1.5154110933613905,1.5183386260305007,1.5211771068645683,1.5241157785526387,1.5269333777726799,1.5294827829371334,1.5323103040197921,1.5350515916137044,1.5378894076301237,1.5406406761838143,1.5434888246175913,1.5463422383605518,1.5491086289426943,1.5519724318939458,{"$f":"IF($J$76,CHOOSE($I$76,JL23,JL26,JL29))","v":1.5547488948352208},1.5576231248216119,1.560632204406718,1.5634524122121658,1.5664727530512961,1.5694012189484259,1.5724330519339045,1.5753726604008493,1.5784160292593397,1.581465277421338,1.5844217713171955,1.5874826216155078,1.5904503647253907,1.5935228613051828,1.5966012934585976,1.5993869241125163,1.6024766847005172,1.6054724586857014,1.6085739755564363,1.6115811482131275,1.6146944660982772,1.6178137984173042,1.62083824459892,1.6239694457186649,1.6270053996671163,1.6301485147473809,1.6332977018249539,1.6361473576305825,1.6393081335163637,1.6423727626039357,1.6455455649797683,1.6486218547268001,1.651806729352481,1.6549977566482554,1.6580917169362528,1.6612948858261842,1.6644006183764259,1.6676159750582729,1.6708375432966869,1.6737526958130944,1.6769861192177862,1.6801211859787772,1.6833669122913035,{"$f":"IF($J$76,CHOOSE($I$76,LC23,LC26,LC29))","v":1.6865139077212588},1.6897719837531633,1.6930363538686097,1.6962014259806191,1.6994782167535671,1.7026553317024122,1.7059445903924335,1.7092402034059215,1.7123289597121283,1.7156369063094452,1.7188442293619515,1.7221647624216689,1.7253842890723348,1.7287174564848979,1.7320570630455805,1.7352950830054754,1.7386473964920928,1.7418977368493334,1.7452628056106847,1.7486343751484761,1.7516852617648571,1.7550692384641704,1.7583502788792893,1.7617471313292343,1.7650406558309624,1.7684504330227022,1.7718667973604427,1.7751792402230584,1.7786086035437083,1.7819336499766409,1.7853760617402519,1.7888251236946544,1.7919461321264272,1.7954078864095173,1.7987643385128473,1.8022392644838237,1.8056084876089808,1.8090966353850231,1.8125915217065423,1.8159800980136658,1.8194882820877289,1.8228897516466103,1.8264112840700628,1.8299396195328097,1.8331323614652357,1.8366736809781403,1.8401072780377912,1.8436620719776813,1.8471087335893188,1.8506770532252714,1.8542522662859546,1.8577187258945989,1.8613075423444052,1.8647871915443091,1.8683896631430059,1.8719990941425815,1.8753819709294277,1.8790049099530417,1.8825176437612861,1.8861543677673531,1.8896804672363479,1.8933310286755829,1.8969886424176028,1.9005349961832469,{"$f":"IF($J$76,CHOOSE($I$76,NO23,NO26,NO29))","v":1.9042065268421473},1.9077663741896911,1.9114518747181861,1.9151444950462169,1.9184858960797384,1.9221921050157855,1.9257855757712175,1.9295058865248271,1.9331130301383963,1.9368474963658147,1.9405891769866939,1.9442170404232426,1.9479729578285025,1.9516146249844872,1.9553848333439117,1.9591623251448986,1.9625805251997814,1.9663719179304087,1.9700479812973049,1.9738537999627668,1.9775438504458356,1.9813641499356176,1.985191829635041,1.9889030761671129,1.9927453198702774,1.9964706873875468,2.0003275505092781,2.0041918644757595,2.0076886287066866,2.0115671631028569,2.0153277173962261,2.0192210092940397,2.022995872184548,2.026903977735075,2.0308196331225563,2.0346161792337072,2.0385467333651244,2.0423577250192957,2.0463032345831338,2.0502563662425177,2.0539613705291901,2.0579292964864808,2.0617765231629268,2.0657595467493359,2.0696214118041492,2.0736195904649031,2.0776254929695019,2.0815095409947979,2.0855306856261273,2.0894295121319679,2.0934659568850558]
[null,null,null,null,"Inflated Post PPA Price",null,"USD/MWH",null,null,null,null,null,null,null,{"$f":"O76*O75","v":25.030590800264086},{"$f":"P76*P75","v":25.062240618676839},25.093930456560713,25.124636193138215,25.156404926826713,25.187187109165876,25.219034935079947,25.25724885779821,25.291814426966532,25.330138631060965,25.367281861824249,25.405720420283583,25.442974481543274,25.481527735585839,25.520139408639057,25.557561249907774,25.596288135095307,25.633821638197396,25.672664079297046,25.71370805646508,25.752163438174168,25.793334514339822,25.833240161457166,25.874540858419827,25.914572142325571,25.95600286817637,25.997499831086191,26.037721348533495,26.07934895824458,26.119697106949403,26.161455774783104,26.20328120397059,26.241116482563896,26.283069268704335,26.323732599256438,26.365817467287435,26.406608820077626,26.448826185838687,26.491111046293366,26.532096244565111,26.57451423239522,26.615628466256037,26.658180000592623,26.700799563872309,26.739353216077134,26.78210255442,26.823537954445658,26.866421882501101,26.907987735506762,26.951006677009776,26.994094394719554,27.035857773726214,27.079081146483926,27.120976011061931,27.164335465956626,27.207764241451283,27.247049906935818,27.29061092151624,27.332833050200119,27.376531209930832,27.418886268488812,27.462722005150216,27.50662782386345,27.549184158823437,27.593228208249709,{"$f":"CB76*CB75","v":27.635918525280822},27.68010124061826,27.726662741501034,27.770291177881727,27.817004389873034,27.862285539092866,27.909153497466548,27.954584649088975,28.001607866471801,28.048710182972027,28.094368508125161,28.141626859990311,28.187436437012913,28.234851341139755,28.282346003251625,28.325313073021025,28.372959903435035,28.419146049620618,28.466950719205258,28.513289865767682,28.561252897395168,28.609296609028846,28.655867469451884,28.704070335000569,28.750795470239392,28.799158016930647,28.847601915663969,28.891427732802605,28.940026841100352,28.987136071679288,29.035896173748931,29.083161462596991,29.132083091760958,29.181087013415823,29.228588647198233,29.277754903646088,29.325413895607717,29.37474302461337,29.426602394082895,29.473521803586056,29.525555561140955,29.575998274080671,29.628212947776383,29.678831044954833,29.731227263818578,29.783715985104237,29.834599750275181,29.887270969564778,29.938331652468698,29.991186004289428,30.044133667338681,30.093749973357198,30.146878707020814,30.198382914807787,30.251696371733992,30.303379654470504,30.356878476923509,30.410471748379781,30.462426289712237,30.516205899582271,30.568341081628702,30.622307677792431,30.676369548786216,30.725281656465324,{"$f":"EN76*EN75","v":30.779525321921149},30.832110370050707,30.886542635274811,30.939310516327051,30.993932037061857,31.048649988857264,31.101694820996347,31.156603021605928,31.209832285290439,31.264931396190189,31.322730185203586,31.375027378559473,31.433029699586918,31.4892630709403,31.547476576972379,31.603914692628731,31.662340152584779,31.720873622399864,31.777621943611976,31.836368532331189,31.893323472765871,31.95228395634982,32.011353438879183,32.06480037439465,32.124077863544109,32.181547513054518,32.241040830063952,32.298719725135278,32.35842965582853,32.418249970953546,32.476245891380749,32.536284010781571,32.594491092908989,32.65474780960556,32.715115921565115,32.771690345950958,32.832274646997874,32.89101125337168,32.951816140348093,33.010766605241173,33.071792881294968,33.132931975279142,33.192206454564115,33.25356815446505,33.313058450651148,33.374643566971436,33.436342534337783,33.492168666360527,33.554084899785686,33.614112817381461,33.676254486268704,33.736500964015711,33.798868889169931,33.861352112531634,33.921929728054856,33.984640451274863,34.045438628385767,34.108377679785391,34.17143308522099,34.228486542334693,34.291763990375067,34.353111608382711,34.416619448033643,34.478190431188807,{"$f":"GZ76*GZ75","v":34.541929501300409},34.605786404424926,34.667695805346639,34.731785209863226,34.793920021370042,34.858242773810474,34.922684438304472,34.980992202978172,35.045660791634198,35.108357123373622,35.173261168748503,35.236185776268528,35.3013261356543,35.366586918585561,35.429857383911425,35.495355779726125,35.558856611238653,35.624593485079387,35.690451885228732,35.752171573959721,35.81826582490779,35.882344339216345,35.948679237684125,36.012991060265534,36.079567482444638,36.146266982986852,36.210932288040773,36.277874639801375,36.34277538961863,36.409961476812853,36.48029971847636,36.543947819963115,36.614544901883569,36.682994510008086,36.753860207969055,36.82257026117442,36.893705597237641,36.964978355430851,37.034083086611879,37.105627031737768,37.174994700688529,37.24681086459087,37.318765765874062,37.383876760278078,37.456096451022816,37.526119310266786,37.598613790944015,37.668903081358842,37.741673397521446,37.814584294334971,37.885277334034761,37.95846565076252,38.029427671614208,38.102894463815964,38.173334444317,38.237069573428336,38.307757600494803,38.376289790342611,38.447235190753091,38.516016904595354,38.587220615439783,38.658555959013796,38.727715723567357,38.799310797348646,{"$f":"JL76*JL75","v":38.868722370880519},38.940578120540295,39.015805110167953,39.086310305304146,39.161818826282399,39.235030473710644,39.310826298347614,39.384316510021236,39.460400731483489,39.53663193553345,39.610544282929887,39.687065540387692,39.761259118134767,39.83807153262957,39.91503233646494,39.984673102812906,40.061917117512927,40.136811467142536,40.214349388910911,40.289528705328188,40.367361652456928,40.445344960432607,40.520956114973004,40.599236142966625,40.675134991677908,40.753712868684524,40.832442545623849,40.903683940764566,40.982703337909093,41.059319065098393,41.138639124494212,41.215546368170003,41.295168233812021,41.374943916206384,41.452292923406318,41.532372145654605,41.610015459410647,41.690399376456824,41.770938582417173,41.843817395327356,41.924652980444655,42.003029649469433,42.084172807282592,{"$f":"LC76*LC75","v":42.162847693031466},42.244299593829084,42.325908846715244,42.405035649515476,42.48695541883918,42.566383292560303,42.64861475981084,42.731005085148041,42.808223992803207,42.890922657736127,42.971105734048784,43.054119060541723,43.13460722680837,43.217936412122448,43.301426576139512,43.382377075136887,43.466184912302317,43.547443421233332,43.631570140267115,43.715859378711905,43.792131544121425,43.87673096160426,43.958756971982233,44.043678283230861,44.126016395774059,44.211260825567557,44.296669934011071,44.379481005576459,44.465215088592707,44.548341249416026,44.6344015435063,44.720628092366361,44.798653303160677,44.885197160237936,44.969108462821183,45.055981612095593,45.140212190224524,45.227415884625579,45.314788042663558,45.399502450341643,45.487207052193227,45.572243791165256,45.660282101751569,45.748490488320243,45.828309036630891,45.916842024453508,46.002681950944776,46.09155179944203,46.177718339732969,46.266926330631783,46.356306657148863,46.442968147364972,46.532688558610133,46.619679788607726,46.709741578575148,46.799977353564536,46.884549273235692,46.975122748826045,47.062941094032155,47.153859194183831,47.242011680908696,47.333275716889574,47.424716060440069,47.513374904581177,{"$f":"NO76*NO75","v":47.605163171053682},47.694159354742276,47.786296867954654,47.878612376155424,47.962147401993462,48.054802625394636,48.144639394280439,48.237647163120677,48.327825753459905,48.421187409145368,48.514729424667344,48.605426010581063,48.699323945712564,48.790365624612178,48.884620833597793,48.979058128622469,49.064513129994538,49.159297948260217,49.251199532432622,49.346344999069167,49.438596261145889,49.534103748390443,49.629795740876027,49.722576904177821,49.818632996756932,49.911767184688671,50.008188762731955,50.104796611893988,50.192215717667167,50.289179077571418,50.383192934905651,50.480525232350992,50.574896804613701,50.672599443376875,50.770490828063906,50.865404480842678,50.963668334128108,51.058943125482394,51.157580864578343,51.256409156062944,51.349034263229754,51.448232412162021,51.544413079073173,51.6439886687334,51.740535295103726,51.840489761622578,51.940637324237549,52.037738524869951,52.138267140653184,52.235737803299202,52.336648922126393]
[]
[null,null,null,"Final Price Applied",null,null,"USD/MWH",null,null,null,null,null,null,null,{"$f":"IF(O67,O72,O77)","v":75},{"$f":"IF(P67,P72,P77)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF(CB67,CB72,CB77)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF(EN67,EN72,EN77)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"IF(GZ67,GZ72,GZ77)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,37.741673397521446,37.814584294334971,37.885277334034761,37.95846565076252,38.029427671614208,38.102894463815964,38.173334444317,38.237069573428336,38.307757600494803,38.376289790342611,38.447235190753091,38.516016904595354,38.587220615439783,38.658555959013796,38.727715723567357,38.799310797348646,{"$f":"IF(JL67,JL72,JL77)","v":38.868722370880519},38.940578120540295,39.015805110167953,39.086310305304146,39.161818826282399,39.235030473710644,39.310826298347614,39.384316510021236,39.460400731483489,39.53663193553345,39.610544282929887,39.687065540387692,39.761259118134767,39.83807153262957,39.91503233646494,39.984673102812906,40.061917117512927,40.136811467142536,40.214349388910911,40.289528705328188,40.367361652456928,40.445344960432607,40.520956114973004,40.599236142966625,40.675134991677908,40.753712868684524,40.832442545623849,40.903683940764566,40.982703337909093,41.059319065098393,41.138639124494212,41.215546368170003,41.295168233812021,41.374943916206384,41.452292923406318,41.532372145654605,41.610015459410647,41.690399376456824,41.770938582417173,41.843817395327356,41.924652980444655,42.003029649469433,42.084172807282592,{"$f":"IF(LC67,LC72,LC77)","v":42.162847693031466},42.244299593829084,42.325908846715244,42.405035649515476,42.48695541883918,42.566383292560303,42.64861475981084,42.731005085148041,42.808223992803207,42.890922657736127,42.971105734048784,43.054119060541723,43.13460722680837,43.217936412122448,43.301426576139512,43.382377075136887,43.466184912302317,43.547443421233332,43.631570140267115,43.715859378711905,43.792131544121425,43.87673096160426,43.958756971982233,44.043678283230861,44.126016395774059,44.211260825567557,44.296669934011071,44.379481005576459,44.465215088592707,44.548341249416026,44.6344015435063,44.720628092366361,44.798653303160677,44.885197160237936,44.969108462821183,45.055981612095593,45.140212190224524,45.227415884625579,45.314788042663558,45.399502450341643,45.487207052193227,45.572243791165256,45.660282101751569,45.748490488320243,45.828309036630891,45.916842024453508,46.002681950944776,46.09155179944203,46.177718339732969,46.266926330631783,46.356306657148863,46.442968147364972,46.532688558610133,46.619679788607726,46.709741578575148,46.799977353564536,46.884549273235692,46.975122748826045,47.062941094032155,47.153859194183831,47.242011680908696,47.333275716889574,47.424716060440069,47.513374904581177,{"$f":"IF(NO67,NO72,NO77)","v":47.605163171053682},47.694159354742276,47.786296867954654,47.878612376155424,47.962147401993462,48.054802625394636,48.144639394280439,48.237647163120677,48.327825753459905,48.421187409145368,48.514729424667344,48.605426010581063,48.699323945712564,48.790365624612178,48.884620833597793,48.979058128622469,49.064513129994538,49.159297948260217,49.251199532432622,49.346344999069167,49.438596261145889,49.534103748390443,49.629795740876027,49.722576904177821,49.818632996756932,49.911767184688671,50.008188762731955,50.104796611893988,50.192215717667167,50.289179077571418,50.383192934905651,50.480525232350992,50.574896804613701,50.672599443376875,50.770490828063906,50.865404480842678,50.963668334128108,51.058943125482394,51.157580864578343,51.256409156062944,51.349034263229754,51.448232412162021,51.544413079073173,51.6439886687334,51.740535295103726,51.840489761622578,51.940637324237549,52.037738524869951,52.138267140653184,52.235737803299202,52.336648922126393]
[null,null,null,"Generation",null,null,"MWH",null,null,null,null,{"$f":"SUM(O80:LB80)","v":3271927.7746205288},2506095.2067789482,null,{"$f":"O62","v":10622.710450943683},9642.1525631642653,9169.0763892356008,10356.067516547528,11732.289113430919,12420.399911872615,12248.372212262191,12661.238691327206,11749.491883391962,12549.420686580434,11852.708503158217,11818.302963236132,10619.565760738577,9636.3503542717208,9160.7574010323951,10343.611391191234,11714.597397570455,12398.004769247884,12222.553960399924,12630.693384814549,11717.800041126253,12511.752999026143,11813.644247404873,11775.760658810634,10581.31844779381,9601.6253446731644,9127.728317400486,10306.297990316327,11672.31546587067,12353.232796497312,12178.391762811996,12585.031911826669,11675.533139575293,12466.597880383524,11770.986355905537,11733.216647911435,10543.075843551131,9566.9104573845507,9094.7144140266792,10269.007798857092,11630.066918323404,12308.50342133812,12134.278957513032,12539.429120406125,11633.211709032737,12421.392135111155,11728.287600151116,11690.639045520191,10504.786784269878,9532.1381690720282,9061.6314573166892,10231.623819812572,11587.693651928543,12263.623115618479,12089.998079307128,12493.632734436,11590.694001946531,12375.957116238815,11685.354375793402,11647.809210230951,10466.260663405023,9497.1410103709568,9028.3254591826608,10193.977878208076,{"$f":"CA62","v":11545.011863921123},12218.404174149968,12045.371023491785,12447.465873965086,11547.70440500216,12330.005673952341,11641.922073598429,11604.470092145702,10427.282703149735,9461.7392688836917,8994.639998495928,10155.909104082295,11501.857781039229,12172.692122213544,12000.264695052085,12400.810821556188,11504.502874330947,12283.834867091969,11598.28897436777,11560.937335236858,10388.133347245466,9426.1844393586398,8960.8113226771638,10117.681153587484,11458.526384451838,12126.795443152205,11954.979438209923,12353.97405335905,11461.01790706439,12237.364614444325,11554.37605562464,11517.128660632799,10348.728572745013,9390.39082370695,8926.7489815191293,10079.18208987216,11414.879430591865,12080.556088868396,11909.347490087883,12306.76986245091,11417.18440411323,12190.513155123201,11510.094931829295,11472.944451411107,10308.984938619165,9354.2883959046194,8892.3918103247124,10040.348753004815,11370.852291309337,12033.912726630562,11863.31557926503,12259.150627270026,11372.843205619054,12143.117940908329,11465.298877723621,11428.245404557889,10268.77976099528,9317.7681635848348,8857.6384120493003,10001.069073216699,11326.320872663558,11986.736919586261,11816.760035164343,12210.991592631222,{"$f":"EM62","v":11328.244723684129},12095.449225304796,11420.245692369748,11383.291194094034,10228.348311691638,9281.0454304611903,8822.6951880139586,9961.5779848104703,11281.553449073261,11939.314845234994,11769.965278334204,12162.589044193573,11283.302213034325,12047.416865427229,11374.852526800842,11338.001567265263,10187.613263142703,9244.045142033925,8787.486146206058,9921.7846152236325,11236.441176124301,11891.525243190617,11722.805589103404,12113.806687378899,11238.00508967255,11999.003206119138,11329.096909233678,11292.34815270185,10146.544917877483,9206.7364116959161,8751.9781831238852,9881.6475017774192,11190.932318818783,11843.308472004415,11675.217194137354,12064.573481392514,11192.15781024932,11949.994425013796,11282.772355564555,11246.120402054328,10104.973097253838,9168.9826317934603,8716.058355794652,9841.0575949656504,11144.924980890382,11794.578803775035,11627.138088298641,12014.848593771927,11146.11795840151,11900.795168642437,11236.281783240725,11199.741399120398,10063.271885095901,9131.1175485319291,8680.0385210832519,9800.3611036136681,11098.804340979292,11745.736807231478,11578.955963679276,11965.025219215409,11099.868077588702,11851.379590527951,11189.594207120739,11153.173484452967,{"$f":"GY62","v":10021.410841956083},9093.1167262100171,8643.8984749108731,9759.5385180450085,11052.55216593228,11696.767137945102,11530.659715934527,11915.096036202067,11053.530187445993,11801.882033529015,11142.840176813936,11106.55059950334,9979.494862199439,9055.0608613380682,8607.7011709495528,9718.6458970339463,11006.214376453845,11647.70041654741,11482.261231248576,11865.054430790708,11006.955234932211,11752.124710389384,11095.834810973522,11059.670944719262,9937.3638105163227,9016.8245032274281,8571.3462128268657,9677.5904752760762,10959.709994105604,11598.475585338156,11433.725401965034,11814.890025365678,10960.536564370814,11702.553068450608,11049.021939806622,11013.00084274963,9895.4218311527547,8978.760437847679,8535.1557334506415,9636.7215227333727,10913.417676559524,11549.476091144206,11385.412637737227,11764.957080430091,10914.206325221798,11653.076841854012,11002.300066029755,10966.422378706753,9853.5722723861109,8940.7896780307692,8499.0629229552887,9595.9726418269584,10867.272795290424,11500.644351587163,11337.277181030258,11715.219678666901,10868.067808828471,11603.817508319118,10955.794103653041,10920.070578502549,9811.921369349071,8902.9944804427469,8463.1325447905929,9555.4022917481525,{"$f":"JK62","v":10821.324407390766},11452.014734645594,11289.335048406008,11665.675925128144,10821.978237631965,11554.604427664635,10909.326327574407,10873.751196137737,9770.2944610443792,8865.2162450708674,8427.213721980992,9514.8399999158319,10775.379311729903,11403.382631717939,11241.384387883812,11616.117084126241,10776.1205659362,11505.632642168966,10863.080615987725,10827.647230494231,9728.8622802510872,8827.6157957303622,8391.4649436507007,9474.4708367619351,10729.654261588359,11354.984760909923,11193.666018466463,11566.799709415145,10730.362523064507,11456.768694399936,10816.938056748095,10781.647456866152,9687.5264796212723,8790.1053856604467,8355.8042137804296,9434.2037692034173,10684.047970933725,11306.715782620609,11146.077979705409,11517.620385700488,10684.735374843587,11408.047841542797,10770.933649741693,10735.788522717239,{"$f":"LC62","v":9646.3357076430821},8752.7438856286353,8320.3014855235615,9394.1330546609661,10638.685048506113,11258.725849933619,11098.786901564477,11468.770513995598,10639.309161348401,11359.563920087461,10725.173388788951,10690.193982700279,9605.3822941545186,8715.5975640262313,8285.0031219238008,9354.2928811633901,10593.582976723468,11211.011732461973,11051.767478045766,11420.20110243859,10594.39013792321,11311.621181893204,10679.923775517707,10645.10810343149,9564.8856446462705,8678.8654329633682,8250.0982373642237,9314.8966992699698,10548.983401163769,11163.829074044659,11005.271634577901,11372.172384894331,10549.848814904744,11264.081425036486,10635.054375261459,10600.400926261867,9524.729032293988,8642.4416196854672,8215.4862288713448,9275.8309645815516,10504.757784620157,11117.041897030142,10959.165377011392,11324.545953970615,10505.680448411757,11216.939589909054,10590.560415919801,10556.067699743031,9484.9081922313981,8606.3222585344483,8181.1634256967845,9237.0915368753394,10460.901443365156,11070.645249828431,10913.443829298718,11277.316776441485,10461.760854784477,11170.063135631915,10546.316803923139,10511.983784994904,0,0,0,0,{"$f":"NO62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenue",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O81:LB81)","v":223682.14419096522},187957.14050842106,null,{"$f":"O79*O80/1000","v":796.70328382077628},{"$f":"P79*P80/1000","v":723.16144223731987},687.68072919267013,776.70506374106458,879.9216835073189,931.52999339044618,918.62791591966436,949.59290184954045,881.21189125439707,941.20655149353252,888.95313773686621,886.37272224270998,796.46743205539326,722.72627657037901,687.05680507742966,775.77085433934258,878.59480481778417,929.85035769359126,916.69154702999435,947.30200386109118,878.83500308446901,938.38147492696066,886.02331855536545,883.1820494107975,793.59888358453577,720.12190085048724,684.57962380503636,772.97234927372449,875.42365994030024,926.49245973729842,913.37938221089973,943.87739338700021,875.66498546814694,934.99484102876431,882.82397669291527,879.99124859335757,790.73068826633482,717.51828430384126,682.103581052001,770.1755849142819,872.25501887425537,923.13775660035901,910.07092181347741,940.45718403045942,872.49087817745533,931.60441013333661,879.62157001133369,876.79792841401434,787.85900882024089,714.91036268040216,679.62235929875169,767.37178648594295,869.07702389464077,919.77173367138596,906.74985594803456,937.02245508270005,869.30205014598982,928.1967837179111,876.40157818450507,873.58569076732135,784.96954975537665,712.28557577782169,677.12440943869956,764.54834086560561,865.87588979408429,{"$f":"CB79*CB80/1000","v":916.38031306124753},903.40282676188394,933.55994054738142,866.07783037516197,924.7504255464255,873.14415551988225,870.33525691092768,782.04620273623016,709.6304451662769,674.59799988719465,761.69318280617222,862.63933357794224,912.95190916601575,900.01985212890645,930.06081161671409,862.837715574821,921.28761503189764,869.87167307758273,867.07030014276438,779.11000104340997,706.96383295189798,672.06084920078729,758.82608651906139,859.38947883388789,909.50965823641536,896.62345786574429,926.54805400192879,859.57634302982922,917.80234608332444,866.57820417184803,863.78464954745994,776.15464295587594,704.27931177802122,669.50617361393461,755.93865674041194,856.11595729439,906.0417066651296,893.20106175659123,923.00773968381827,856.28883030849227,914.28848663424003,863.25711988719718,860.47083385583301,773.17387039643734,701.5716296928465,666.92938577435336,753.02615647536106,852.81392184820027,902.54345449729215,889.74866844487724,919.43629704525199,852.96324042142908,910.73384556812471,859.89741582927149,857.11840534184159,770.15848207464592,698.8326122688627,664.32288090369752,750.08018049125235,849.47406544976695,899.00526896896963,886.25700263732574,915.82436944734161,849.61835427630967,{"$f":"EN79*EN80/1000","v":907.15869189785963},856.51842692773118,853.74683955705257,767.1261233768729,696.07840728458928,661.7021391010469,747.1183488607852,846.11650868049446,895.44861339262457,882.74739587506531,912.19417831451801,846.24766597757446,903.55626490704219,853.11393951006312,850.35011754489472,764.07099473570258,693.30338565254431,659.06146096545433,744.13384614177244,842.73308820932255,891.86439323929631,879.21041918275523,908.53550155341736,842.85038172544125,899.92524045893538,849.68226819252584,846.92611145263879,760.99086884081134,690.50523087719375,656.39836373429137,741.12356263330651,839.31992391140875,888.24813540033108,875.64128956030163,904.84301110443857,839.41183576869912,896.24958187603477,846.20792666734167,843.45903015407464,757.8729822940378,687.67369738450952,653.70437668459886,738.07931962242378,835.86937356677868,884.5934102831277,872.03535662239813,901.11364453289445,835.95884688011324,892.55963764818284,842.72113374305434,839.98060493402988,754.74539138219257,684.83381613989468,651.00288908124389,735.02708277102511,832.41032557344693,880.93026054236088,868.42169727594569,897.37689144115564,832.49010581915263,888.85346928959632,839.2195655340555,836.48801133397251,751.60581314670617,{"$f":"GZ79*GZ80/1000","v":681.98375446575119},648.29238561831539,731.96538885337566,828.94141244492096,877.25753534588262,864.79947869508953,893.63220271515502,829.01476405844937,885.14115251467615,835.71301326104526,832.99129496275054,748.46211466495799,679.12956460035514,645.57758782121641,728.89844227754588,825.46607823403838,873.57753124105568,861.16959234364322,889.87908230930316,825.52164261991584,881.40935327920374,832.18761082301421,829.4753208539446,745.30228578872425,676.2618377420572,642.85096596201493,725.8192856457058,821.97824955792032,869.88566890036168,857.52940514737747,886.11675190242579,822.04024232781103,877.69148013379561,828.67664548549658,825.97506320622222,742.15663733645658,673.4070328385759,640.13668000879818,722.75411420500291,818.50632574196425,866.21070683581547,853.90594783029201,882.37178103225676,818.56547439163478,873.98076313905096,825.17250495223163,822.48167840300653,739.01792042895829,337.44036394416821,321.38853132294975,363.54608482542454,412.50500111749756,437.36292254564256,431.9830759358249,447.20899888239558,415.5630649349111,444.51622834906635,420.44272940511598,419.84652183131072,377.91612932840923,343.54181215488694,327.17248307133798,370.05890357914649,419.859928921289,{"$f":"JL79*JL80/1000","v":445.1251813081725},439.61323338140772,455.14573837317789,422.99119951333148,452.49932520556285,428.02775091003571,427.45614448282015,384.79636944987914,349.82498560175378,333.18364716803939,376.88799116165865,427.64318496716226,453.41285164297454,447.83507537030061,463.65768903706174,430.87965814545822,460.93770129512444,436.00941863626991,435.42678878696859,391.9712761103608,356.34755935518888,339.39569436932976,383.91461698902197,435.61576709861396,461.86553797845664,456.18345086453337,472.30068457143256,438.9113572132556,469.52935261363666,444.13611097942544,443.54230389553737,399.27669681370526,362.98888069378529,345.72093071996625,391.069378140124,443.73385635084543,470.47261851000593,464.68444245504952,481.10181374669105,447.09011594234966,478.27844694099241,452.41184544256834,451.80677941247336,{"$f":"LC79*LC80/1000","v":406.71698323720619},369.75353497255173,352.16432225345972,398.35854707918998,452.00533737095014,479.24323991413115,473.34788686605799,490.07209115394181,455.44992970768561,487.2221775220811,460.87255970565633,460.25688451146453,414.32439252169468,376.67014131573495,358.75245436707013,405.81146104189884,460.46263655008028,488.21089911417084,482.20596789227682,499.24390547081606,463.95092654967596,496.31695933751217,469.47617372727785,468.84971659775039,422.06030077936526,383.70358332674579,365.45187854368953,413.3902811341585,469.06281589874118,497.33006724069361,491.21371323310996,508.57069182713838,472.61901945967816,505.59051559173656,478.24891370913349,477.6114692144958,429.94828957214253,390.87530139211168,372.28301712872633,421.11811060547501,477.83209238215574,506.62854356805587,500.39858271408872,518.08088285977021,481.45757022990495,515.04644314769234,487.19418249582401,486.54554118112276,437.99141897908731,398.18807791328987,379.24852057385067,428.99794802139593,486.773868906426,516.10993660027259,509.76414099883868,527.77816974643486,490.49494228095119,524.71508690844598,496.34068650203614,495.68060324919327,0,0,0,0,{"$f":"NO79*NO80/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Operating Expenses"]
[null,null,"Fixed Costs"]
[null,null,null,null,"Operating Year",null,null,null,null,null,null,null,null,null,{"$f":"O45","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"CA45","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,{"$f":"EM45","v":11},11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"GY45","v":17},17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,{"$f":"JK45","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LC45","v":26},26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"NO45","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[]
[null,null,null,null,"Real - Invoice Currency"]
[null,null,null,null,null,{"$f":"'Input Constant'!E137","v":"O&M"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,{"$f":"SUM(O89:LB89)","v":13744.319999999942},null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*O$7","v":45.814399999999992},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*P$7","v":45.814399999999992},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*Q$7","v":45.814399999999992},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*R$7","v":45.814399999999992},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*S$7","v":45.814399999999992},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*T$7","v":45.814399999999992},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*U$7","v":45.814399999999992},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*V$7","v":45.814399999999992},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*W$7","v":45.814399999999992},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*X$7","v":45.814399999999992},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*Y$7","v":45.814399999999992},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*Z$7","v":45.814399999999992},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AA$7","v":45.814399999999992},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AB$7","v":45.814399999999992},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AC$7","v":45.814399999999992},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AD$7","v":45.814399999999992},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AE$7","v":45.814399999999992},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AF$7","v":45.814399999999992},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AG$7","v":45.814399999999992},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AH$7","v":45.814399999999992},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AI$7","v":45.814399999999992},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AJ$7","v":45.814399999999992},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AK$7","v":45.814399999999992},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AL$7","v":45.814399999999992},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AM$7","v":45.814399999999992},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AN$7","v":45.814399999999992},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AO$7","v":45.814399999999992},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AP$7","v":45.814399999999992},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AQ$7","v":45.814399999999992},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AR$7","v":45.814399999999992},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AS$7","v":45.814399999999992},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AT$7","v":45.814399999999992},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AU$7","v":45.814399999999992},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AV$7","v":45.814399999999992},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AW$7","v":45.814399999999992},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AX$7","v":45.814399999999992},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AY$7","v":45.814399999999992},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*AZ$7","v":45.814399999999992},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BA$7","v":45.814399999999992},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BB$7","v":45.814399999999992},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BC$7","v":45.814399999999992},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BD$7","v":45.814399999999992},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BE$7","v":45.814399999999992},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BF$7","v":45.814399999999992},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BG$7","v":45.814399999999992},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BH$7","v":45.814399999999992},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BI$7","v":45.814399999999992},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BJ$7","v":45.814399999999992},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BK$7","v":45.814399999999992},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BL$7","v":45.814399999999992},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BM$7","v":45.814399999999992},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BN$7","v":45.814399999999992},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BO$7","v":45.814399999999992},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BP$7","v":45.814399999999992},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BQ$7","v":45.814399999999992},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BR$7","v":45.814399999999992},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BS$7","v":45.814399999999992},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BT$7","v":45.814399999999992},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BU$7","v":45.814399999999992},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BV$7","v":45.814399999999992},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BW$7","v":45.814399999999992},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BX$7","v":45.814399999999992},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BY$7","v":45.814399999999992},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*BZ$7","v":45.814399999999992},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CA$7","v":45.814399999999992},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CB$7","v":45.814399999999992},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CC$7","v":45.814399999999992},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CD$7","v":45.814399999999992},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CE$7","v":45.814399999999992},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CF$7","v":45.814399999999992},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CG$7","v":45.814399999999992},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CH$7","v":45.814399999999992},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CI$7","v":45.814399999999992},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CJ$7","v":45.814399999999992},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CK$7","v":45.814399999999992},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CL$7","v":45.814399999999992},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CM$7","v":45.814399999999992},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CN$7","v":45.814399999999992},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CO$7","v":45.814399999999992},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CP$7","v":45.814399999999992},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CQ$7","v":45.814399999999992},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CR$7","v":45.814399999999992},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CS$7","v":45.814399999999992},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CT$7","v":45.814399999999992},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CU$7","v":45.814399999999992},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CV$7","v":45.814399999999992},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CW$7","v":45.814399999999992},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CX$7","v":45.814399999999992},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CY$7","v":45.814399999999992},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*CZ$7","v":45.814399999999992},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DA$7","v":45.814399999999992},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DB$7","v":45.814399999999992},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DC$7","v":45.814399999999992},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DD$7","v":45.814399999999992},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DE$7","v":45.814399999999992},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DF$7","v":45.814399999999992},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DG$7","v":45.814399999999992},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DH$7","v":45.814399999999992},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DI$7","v":45.814399999999992},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DJ$7","v":45.814399999999992},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DK$7","v":45.814399999999992},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DL$7","v":45.814399999999992},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DM$7","v":45.814399999999992},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DN$7","v":45.814399999999992},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DO$7","v":45.814399999999992},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DP$7","v":45.814399999999992},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DQ$7","v":45.814399999999992},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DR$7","v":45.814399999999992},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DS$7","v":45.814399999999992},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DT$7","v":45.814399999999992},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DU$7","v":45.814399999999992},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DV$7","v":45.814399999999992},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DW$7","v":45.814399999999992},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DX$7","v":45.814399999999992},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DY$7","v":45.814399999999992},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*DZ$7","v":45.814399999999992},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EA$7","v":45.814399999999992},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EB$7","v":45.814399999999992},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EC$7","v":45.814399999999992},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ED$7","v":45.814399999999992},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EE$7","v":45.814399999999992},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EF$7","v":45.814399999999992},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EG$7","v":45.814399999999992},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EH$7","v":45.814399999999992},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EI$7","v":45.814399999999992},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EJ$7","v":45.814399999999992},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EK$7","v":45.814399999999992},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EL$7","v":45.814399999999992},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EM$7","v":45.814399999999992},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EN$7","v":45.814399999999992},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EO$7","v":45.814399999999992},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EP$7","v":45.814399999999992},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EQ$7","v":45.814399999999992},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ER$7","v":45.814399999999992},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ES$7","v":45.814399999999992},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ET$7","v":45.814399999999992},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EU$7","v":45.814399999999992},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EV$7","v":45.814399999999992},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EW$7","v":45.814399999999992},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EX$7","v":45.814399999999992},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EY$7","v":45.814399999999992},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*EZ$7","v":45.814399999999992},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FA$7","v":45.814399999999992},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FB$7","v":45.814399999999992},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FC$7","v":45.814399999999992},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FD$7","v":45.814399999999992},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FE$7","v":45.814399999999992},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FF$7","v":45.814399999999992},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FG$7","v":45.814399999999992},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FH$7","v":45.814399999999992},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FI$7","v":45.814399999999992},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FJ$7","v":45.814399999999992},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FK$7","v":45.814399999999992},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FL$7","v":45.814399999999992},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FM$7","v":45.814399999999992},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FN$7","v":45.814399999999992},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FO$7","v":45.814399999999992},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FP$7","v":45.814399999999992},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FQ$7","v":45.814399999999992},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FR$7","v":45.814399999999992},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FS$7","v":45.814399999999992},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FT$7","v":45.814399999999992},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FU$7","v":45.814399999999992},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FV$7","v":45.814399999999992},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FW$7","v":45.814399999999992},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FX$7","v":45.814399999999992},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FY$7","v":45.814399999999992},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*FZ$7","v":45.814399999999992},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GA$7","v":45.814399999999992},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GB$7","v":45.814399999999992},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GC$7","v":45.814399999999992},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GD$7","v":45.814399999999992},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GE$7","v":45.814399999999992},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GF$7","v":45.814399999999992},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GG$7","v":45.814399999999992},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GH$7","v":45.814399999999992},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GI$7","v":45.814399999999992},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GJ$7","v":45.814399999999992},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GK$7","v":45.814399999999992},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GL$7","v":45.814399999999992},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GM$7","v":45.814399999999992},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GN$7","v":45.814399999999992},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GO$7","v":45.814399999999992},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GP$7","v":45.814399999999992},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GQ$7","v":45.814399999999992},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GR$7","v":45.814399999999992},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GS$7","v":45.814399999999992},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GT$7","v":45.814399999999992},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GU$7","v":45.814399999999992},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GV$7","v":45.814399999999992},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GW$7","v":45.814399999999992},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GX$7","v":45.814399999999992},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GY$7","v":45.814399999999992},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*GZ$7","v":45.814399999999992},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HA$7","v":45.814399999999992},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HB$7","v":45.814399999999992},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HC$7","v":45.814399999999992},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HD$7","v":45.814399999999992},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HE$7","v":45.814399999999992},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HF$7","v":45.814399999999992},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HG$7","v":45.814399999999992},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HH$7","v":45.814399999999992},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HI$7","v":45.814399999999992},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HJ$7","v":45.814399999999992},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HK$7","v":45.814399999999992},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HL$7","v":45.814399999999992},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HM$7","v":45.814399999999992},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HN$7","v":45.814399999999992},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HO$7","v":45.814399999999992},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HP$7","v":45.814399999999992},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HQ$7","v":45.814399999999992},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HR$7","v":45.814399999999992},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HS$7","v":45.814399999999992},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HT$7","v":45.814399999999992},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HU$7","v":45.814399999999992},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HV$7","v":45.814399999999992},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HW$7","v":45.814399999999992},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HX$7","v":45.814399999999992},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HY$7","v":45.814399999999992},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*HZ$7","v":45.814399999999992},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IA$7","v":45.814399999999992},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IB$7","v":45.814399999999992},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IC$7","v":45.814399999999992},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ID$7","v":45.814399999999992},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IE$7","v":45.814399999999992},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IF$7","v":45.814399999999992},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IG$7","v":45.814399999999992},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IH$7","v":45.814399999999992},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*II$7","v":45.814399999999992},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IJ$7","v":45.814399999999992},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IK$7","v":45.814399999999992},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IL$7","v":45.814399999999992},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IM$7","v":45.814399999999992},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IN$7","v":45.814399999999992},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IO$7","v":45.814399999999992},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IP$7","v":45.814399999999992},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IQ$7","v":45.814399999999992},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IR$7","v":45.814399999999992},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IS$7","v":45.814399999999992},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IT$7","v":45.814399999999992},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IU$7","v":45.814399999999992},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IV$7","v":45.814399999999992},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IW$7","v":45.814399999999992},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IX$7","v":45.814399999999992},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IY$7","v":45.814399999999992},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*IZ$7","v":45.814399999999992},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JA$7","v":45.814399999999992},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JB$7","v":45.814399999999992},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JC$7","v":45.814399999999992},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JD$7","v":45.814399999999992},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JE$7","v":45.814399999999992},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JF$7","v":45.814399999999992},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JG$7","v":45.814399999999992},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JH$7","v":45.814399999999992},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JI$7","v":45.814399999999992},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JJ$7","v":45.814399999999992},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JK$7","v":45.814399999999992},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JL$7","v":45.814399999999992},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JM$7","v":45.814399999999992},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JN$7","v":45.814399999999992},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JO$7","v":45.814399999999992},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JP$7","v":45.814399999999992},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JQ$7","v":45.814399999999992},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JR$7","v":45.814399999999992},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JS$7","v":45.814399999999992},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JT$7","v":45.814399999999992},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JU$7","v":45.814399999999992},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JV$7","v":45.814399999999992},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JW$7","v":45.814399999999992},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JX$7","v":45.814399999999992},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JY$7","v":45.814399999999992},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*JZ$7","v":45.814399999999992},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KA$7","v":45.814399999999992},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KB$7","v":45.814399999999992},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KC$7","v":45.814399999999992},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KD$7","v":45.814399999999992},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KE$7","v":45.814399999999992},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KF$7","v":45.814399999999992},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KG$7","v":45.814399999999992},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KH$7","v":45.814399999999992},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KI$7","v":45.814399999999992},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KJ$7","v":45.814399999999992},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KK$7","v":45.814399999999992},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KL$7","v":45.814399999999992},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KM$7","v":45.814399999999992},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KN$7","v":45.814399999999992},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KO$7","v":45.814399999999992},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KP$7","v":45.814399999999992},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KQ$7","v":45.814399999999992},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KR$7","v":45.814399999999992},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KS$7","v":45.814399999999992},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KT$7","v":45.814399999999992},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KU$7","v":45.814399999999992},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KV$7","v":45.814399999999992},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KW$7","v":45.814399999999992},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KX$7","v":45.814399999999992},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KY$7","v":45.814399999999992},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*KZ$7","v":45.814399999999992},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LA$7","v":45.814399999999992},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LB$7","v":45.814399999999992},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LC$7","v":45.814399999999992},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LD$7","v":45.814399999999992},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LE$7","v":45.814399999999992},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LF$7","v":45.814399999999992},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LG$7","v":45.814399999999992},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LH$7","v":45.814399999999992},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LI$7","v":45.814399999999992},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LJ$7","v":45.814399999999992},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LK$7","v":45.814399999999992},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LL$7","v":45.814399999999992},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LM$7","v":45.814399999999992},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LN$7","v":45.814399999999992},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LO$7","v":45.814399999999992},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LP$7","v":45.814399999999992},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LQ$7","v":45.814399999999992},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LR$7","v":45.814399999999992},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LS$7","v":45.814399999999992},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LT$7","v":45.814399999999992},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LU$7","v":45.814399999999992},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LV$7","v":45.814399999999992},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LW$7","v":45.814399999999992},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LX$7","v":45.814399999999992},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LY$7","v":45.814399999999992},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*LZ$7","v":45.814399999999992},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MA$7","v":45.814399999999992},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MB$7","v":45.814399999999992},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MC$7","v":45.814399999999992},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MD$7","v":45.814399999999992},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ME$7","v":45.814399999999992},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MF$7","v":45.814399999999992},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MG$7","v":45.814399999999992},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MH$7","v":45.814399999999992},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MI$7","v":45.814399999999992},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MJ$7","v":45.814399999999992},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MK$7","v":45.814399999999992},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ML$7","v":45.814399999999992},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MM$7","v":45.814399999999992},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MN$7","v":45.814399999999992},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MO$7","v":45.814399999999992},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MP$7","v":45.814399999999992},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MQ$7","v":45.814399999999992},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MR$7","v":45.814399999999992},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MS$7","v":45.814399999999992},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MT$7","v":45.814399999999992},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MU$7","v":45.814399999999992},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MV$7","v":45.814399999999992},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MW$7","v":45.814399999999992},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MX$7","v":45.814399999999992},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MY$7","v":45.814399999999992},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*MZ$7","v":45.814399999999992},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NA$7","v":45.814399999999992},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NB$7","v":45.814399999999992},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NC$7","v":45.814399999999992},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ND$7","v":45.814399999999992},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NE$7","v":45.814399999999992},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NF$7","v":45.814399999999992},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NG$7","v":45.814399999999992},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NH$7","v":45.814399999999992},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NI$7","v":45.814399999999992},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NJ$7","v":45.814399999999992},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!51:51)*$I89*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E138","v":"SPV Costs"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,{"$f":"SUM(O90:LB90)","v":10000.000000000004},null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*O$7","v":33.333333333333329},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*P$7","v":33.333333333333329},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*Q$7","v":33.333333333333329},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*R$7","v":33.333333333333329},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*S$7","v":33.333333333333329},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*T$7","v":33.333333333333329},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*U$7","v":33.333333333333329},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*V$7","v":33.333333333333329},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*W$7","v":33.333333333333329},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*X$7","v":33.333333333333329},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*Y$7","v":33.333333333333329},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*Z$7","v":33.333333333333329},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AA$7","v":33.333333333333329},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AB$7","v":33.333333333333329},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AC$7","v":33.333333333333329},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AD$7","v":33.333333333333329},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AE$7","v":33.333333333333329},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AF$7","v":33.333333333333329},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AG$7","v":33.333333333333329},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AH$7","v":33.333333333333329},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AI$7","v":33.333333333333329},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AJ$7","v":33.333333333333329},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AK$7","v":33.333333333333329},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AL$7","v":33.333333333333329},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AM$7","v":33.333333333333329},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AN$7","v":33.333333333333329},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AO$7","v":33.333333333333329},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AP$7","v":33.333333333333329},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AQ$7","v":33.333333333333329},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AR$7","v":33.333333333333329},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AS$7","v":33.333333333333329},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AT$7","v":33.333333333333329},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AU$7","v":33.333333333333329},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AV$7","v":33.333333333333329},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AW$7","v":33.333333333333329},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AX$7","v":33.333333333333329},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AY$7","v":33.333333333333329},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*AZ$7","v":33.333333333333329},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BA$7","v":33.333333333333329},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BB$7","v":33.333333333333329},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BC$7","v":33.333333333333329},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BD$7","v":33.333333333333329},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BE$7","v":33.333333333333329},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BF$7","v":33.333333333333329},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BG$7","v":33.333333333333329},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BH$7","v":33.333333333333329},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BI$7","v":33.333333333333329},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BJ$7","v":33.333333333333329},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BK$7","v":33.333333333333329},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BL$7","v":33.333333333333329},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BM$7","v":33.333333333333329},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BN$7","v":33.333333333333329},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BO$7","v":33.333333333333329},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BP$7","v":33.333333333333329},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BQ$7","v":33.333333333333329},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BR$7","v":33.333333333333329},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BS$7","v":33.333333333333329},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BT$7","v":33.333333333333329},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BU$7","v":33.333333333333329},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BV$7","v":33.333333333333329},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BW$7","v":33.333333333333329},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BX$7","v":33.333333333333329},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BY$7","v":33.333333333333329},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*BZ$7","v":33.333333333333329},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CA$7","v":33.333333333333329},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CB$7","v":33.333333333333329},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CC$7","v":33.333333333333329},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CD$7","v":33.333333333333329},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CE$7","v":33.333333333333329},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CF$7","v":33.333333333333329},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CG$7","v":33.333333333333329},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CH$7","v":33.333333333333329},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CI$7","v":33.333333333333329},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CJ$7","v":33.333333333333329},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CK$7","v":33.333333333333329},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CL$7","v":33.333333333333329},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CM$7","v":33.333333333333329},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CN$7","v":33.333333333333329},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CO$7","v":33.333333333333329},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CP$7","v":33.333333333333329},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CQ$7","v":33.333333333333329},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CR$7","v":33.333333333333329},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CS$7","v":33.333333333333329},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CT$7","v":33.333333333333329},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CU$7","v":33.333333333333329},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CV$7","v":33.333333333333329},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CW$7","v":33.333333333333329},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CX$7","v":33.333333333333329},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CY$7","v":33.333333333333329},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*CZ$7","v":33.333333333333329},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DA$7","v":33.333333333333329},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DB$7","v":33.333333333333329},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DC$7","v":33.333333333333329},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DD$7","v":33.333333333333329},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DE$7","v":33.333333333333329},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DF$7","v":33.333333333333329},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DG$7","v":33.333333333333329},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DH$7","v":33.333333333333329},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DI$7","v":33.333333333333329},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DJ$7","v":33.333333333333329},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DK$7","v":33.333333333333329},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DL$7","v":33.333333333333329},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DM$7","v":33.333333333333329},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DN$7","v":33.333333333333329},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DO$7","v":33.333333333333329},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DP$7","v":33.333333333333329},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DQ$7","v":33.333333333333329},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DR$7","v":33.333333333333329},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DS$7","v":33.333333333333329},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DT$7","v":33.333333333333329},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DU$7","v":33.333333333333329},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DV$7","v":33.333333333333329},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DW$7","v":33.333333333333329},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DX$7","v":33.333333333333329},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DY$7","v":33.333333333333329},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*DZ$7","v":33.333333333333329},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EA$7","v":33.333333333333329},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EB$7","v":33.333333333333329},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EC$7","v":33.333333333333329},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ED$7","v":33.333333333333329},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EE$7","v":33.333333333333329},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EF$7","v":33.333333333333329},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EG$7","v":33.333333333333329},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EH$7","v":33.333333333333329},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EI$7","v":33.333333333333329},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EJ$7","v":33.333333333333329},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EK$7","v":33.333333333333329},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EL$7","v":33.333333333333329},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EM$7","v":33.333333333333329},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EN$7","v":33.333333333333329},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EO$7","v":33.333333333333329},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EP$7","v":33.333333333333329},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EQ$7","v":33.333333333333329},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ER$7","v":33.333333333333329},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ES$7","v":33.333333333333329},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ET$7","v":33.333333333333329},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EU$7","v":33.333333333333329},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EV$7","v":33.333333333333329},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EW$7","v":33.333333333333329},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EX$7","v":33.333333333333329},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EY$7","v":33.333333333333329},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*EZ$7","v":33.333333333333329},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FA$7","v":33.333333333333329},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FB$7","v":33.333333333333329},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FC$7","v":33.333333333333329},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FD$7","v":33.333333333333329},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FE$7","v":33.333333333333329},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FF$7","v":33.333333333333329},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FG$7","v":33.333333333333329},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FH$7","v":33.333333333333329},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FI$7","v":33.333333333333329},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FJ$7","v":33.333333333333329},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FK$7","v":33.333333333333329},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FL$7","v":33.333333333333329},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FM$7","v":33.333333333333329},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FN$7","v":33.333333333333329},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FO$7","v":33.333333333333329},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FP$7","v":33.333333333333329},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FQ$7","v":33.333333333333329},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FR$7","v":33.333333333333329},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FS$7","v":33.333333333333329},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FT$7","v":33.333333333333329},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FU$7","v":33.333333333333329},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FV$7","v":33.333333333333329},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FW$7","v":33.333333333333329},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FX$7","v":33.333333333333329},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FY$7","v":33.333333333333329},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*FZ$7","v":33.333333333333329},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GA$7","v":33.333333333333329},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GB$7","v":33.333333333333329},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GC$7","v":33.333333333333329},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GD$7","v":33.333333333333329},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GE$7","v":33.333333333333329},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GF$7","v":33.333333333333329},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GG$7","v":33.333333333333329},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GH$7","v":33.333333333333329},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GI$7","v":33.333333333333329},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GJ$7","v":33.333333333333329},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GK$7","v":33.333333333333329},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GL$7","v":33.333333333333329},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GM$7","v":33.333333333333329},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GN$7","v":33.333333333333329},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GO$7","v":33.333333333333329},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GP$7","v":33.333333333333329},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GQ$7","v":33.333333333333329},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GR$7","v":33.333333333333329},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GS$7","v":33.333333333333329},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GT$7","v":33.333333333333329},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GU$7","v":33.333333333333329},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GV$7","v":33.333333333333329},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GW$7","v":33.333333333333329},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GX$7","v":33.333333333333329},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GY$7","v":33.333333333333329},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*GZ$7","v":33.333333333333329},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HA$7","v":33.333333333333329},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HB$7","v":33.333333333333329},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HC$7","v":33.333333333333329},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HD$7","v":33.333333333333329},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HE$7","v":33.333333333333329},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HF$7","v":33.333333333333329},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HG$7","v":33.333333333333329},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HH$7","v":33.333333333333329},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HI$7","v":33.333333333333329},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HJ$7","v":33.333333333333329},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HK$7","v":33.333333333333329},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HL$7","v":33.333333333333329},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HM$7","v":33.333333333333329},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HN$7","v":33.333333333333329},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HO$7","v":33.333333333333329},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HP$7","v":33.333333333333329},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HQ$7","v":33.333333333333329},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HR$7","v":33.333333333333329},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HS$7","v":33.333333333333329},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HT$7","v":33.333333333333329},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HU$7","v":33.333333333333329},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HV$7","v":33.333333333333329},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HW$7","v":33.333333333333329},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HX$7","v":33.333333333333329},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HY$7","v":33.333333333333329},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*HZ$7","v":33.333333333333329},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IA$7","v":33.333333333333329},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IB$7","v":33.333333333333329},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IC$7","v":33.333333333333329},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ID$7","v":33.333333333333329},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IE$7","v":33.333333333333329},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IF$7","v":33.333333333333329},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IG$7","v":33.333333333333329},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IH$7","v":33.333333333333329},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*II$7","v":33.333333333333329},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IJ$7","v":33.333333333333329},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IK$7","v":33.333333333333329},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IL$7","v":33.333333333333329},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IM$7","v":33.333333333333329},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IN$7","v":33.333333333333329},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IO$7","v":33.333333333333329},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IP$7","v":33.333333333333329},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IQ$7","v":33.333333333333329},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IR$7","v":33.333333333333329},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IS$7","v":33.333333333333329},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IT$7","v":33.333333333333329},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IU$7","v":33.333333333333329},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IV$7","v":33.333333333333329},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IW$7","v":33.333333333333329},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IX$7","v":33.333333333333329},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IY$7","v":33.333333333333329},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*IZ$7","v":33.333333333333329},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JA$7","v":33.333333333333329},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JB$7","v":33.333333333333329},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JC$7","v":33.333333333333329},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JD$7","v":33.333333333333329},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JE$7","v":33.333333333333329},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JF$7","v":33.333333333333329},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JG$7","v":33.333333333333329},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JH$7","v":33.333333333333329},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JI$7","v":33.333333333333329},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JJ$7","v":33.333333333333329},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JK$7","v":33.333333333333329},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JL$7","v":33.333333333333329},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JM$7","v":33.333333333333329},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JN$7","v":33.333333333333329},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JO$7","v":33.333333333333329},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JP$7","v":33.333333333333329},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JQ$7","v":33.333333333333329},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JR$7","v":33.333333333333329},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JS$7","v":33.333333333333329},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JT$7","v":33.333333333333329},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JU$7","v":33.333333333333329},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JV$7","v":33.333333333333329},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JW$7","v":33.333333333333329},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JX$7","v":33.333333333333329},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JY$7","v":33.333333333333329},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*JZ$7","v":33.333333333333329},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KA$7","v":33.333333333333329},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KB$7","v":33.333333333333329},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KC$7","v":33.333333333333329},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KD$7","v":33.333333333333329},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KE$7","v":33.333333333333329},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KF$7","v":33.333333333333329},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KG$7","v":33.333333333333329},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KH$7","v":33.333333333333329},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KI$7","v":33.333333333333329},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KJ$7","v":33.333333333333329},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KK$7","v":33.333333333333329},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KL$7","v":33.333333333333329},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KM$7","v":33.333333333333329},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KN$7","v":33.333333333333329},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KO$7","v":33.333333333333329},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KP$7","v":33.333333333333329},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KQ$7","v":33.333333333333329},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KR$7","v":33.333333333333329},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KS$7","v":33.333333333333329},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KT$7","v":33.333333333333329},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KU$7","v":33.333333333333329},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KV$7","v":33.333333333333329},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KW$7","v":33.333333333333329},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KX$7","v":33.333333333333329},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KY$7","v":33.333333333333329},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*KZ$7","v":33.333333333333329},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LA$7","v":33.333333333333329},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LB$7","v":33.333333333333329},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LC$7","v":33.333333333333329},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LD$7","v":33.333333333333329},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LE$7","v":33.333333333333329},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LF$7","v":33.333333333333329},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LG$7","v":33.333333333333329},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LH$7","v":33.333333333333329},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LI$7","v":33.333333333333329},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LJ$7","v":33.333333333333329},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LK$7","v":33.333333333333329},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LL$7","v":33.333333333333329},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LM$7","v":33.333333333333329},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LN$7","v":33.333333333333329},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LO$7","v":33.333333333333329},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LP$7","v":33.333333333333329},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LQ$7","v":33.333333333333329},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LR$7","v":33.333333333333329},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LS$7","v":33.333333333333329},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LT$7","v":33.333333333333329},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LU$7","v":33.333333333333329},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LV$7","v":33.333333333333329},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LW$7","v":33.333333333333329},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LX$7","v":33.333333333333329},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LY$7","v":33.333333333333329},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*LZ$7","v":33.333333333333329},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MA$7","v":33.333333333333329},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MB$7","v":33.333333333333329},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MC$7","v":33.333333333333329},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MD$7","v":33.333333333333329},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ME$7","v":33.333333333333329},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MF$7","v":33.333333333333329},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MG$7","v":33.333333333333329},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MH$7","v":33.333333333333329},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MI$7","v":33.333333333333329},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MJ$7","v":33.333333333333329},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MK$7","v":33.333333333333329},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ML$7","v":33.333333333333329},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MM$7","v":33.333333333333329},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MN$7","v":33.333333333333329},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MO$7","v":33.333333333333329},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MP$7","v":33.333333333333329},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MQ$7","v":33.333333333333329},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MR$7","v":33.333333333333329},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MS$7","v":33.333333333333329},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MT$7","v":33.333333333333329},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MU$7","v":33.333333333333329},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MV$7","v":33.333333333333329},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MW$7","v":33.333333333333329},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MX$7","v":33.333333333333329},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MY$7","v":33.333333333333329},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*MZ$7","v":33.333333333333329},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NA$7","v":33.333333333333329},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NB$7","v":33.333333333333329},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NC$7","v":33.333333333333329},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ND$7","v":33.333333333333329},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NE$7","v":33.333333333333329},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NF$7","v":33.333333333333329},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NG$7","v":33.333333333333329},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NH$7","v":33.333333333333329},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NI$7","v":33.333333333333329},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NJ$7","v":33.333333333333329},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!52:52)*$I90*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E139","v":"Insurance"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,5480.0000000000036,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*O$7","v":18.266666666666666},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*P$7","v":18.266666666666666},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*Q$7","v":18.266666666666666},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*R$7","v":18.266666666666666},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*S$7","v":18.266666666666666},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*T$7","v":18.266666666666666},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*U$7","v":18.266666666666666},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*V$7","v":18.266666666666666},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*W$7","v":18.266666666666666},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*X$7","v":18.266666666666666},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*Y$7","v":18.266666666666666},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*Z$7","v":18.266666666666666},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AA$7","v":18.266666666666666},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AB$7","v":18.266666666666666},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AC$7","v":18.266666666666666},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AD$7","v":18.266666666666666},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AE$7","v":18.266666666666666},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AF$7","v":18.266666666666666},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AG$7","v":18.266666666666666},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AH$7","v":18.266666666666666},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AI$7","v":18.266666666666666},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AJ$7","v":18.266666666666666},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AK$7","v":18.266666666666666},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AL$7","v":18.266666666666666},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AM$7","v":18.266666666666666},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AN$7","v":18.266666666666666},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AO$7","v":18.266666666666666},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AP$7","v":18.266666666666666},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AQ$7","v":18.266666666666666},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AR$7","v":18.266666666666666},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AS$7","v":18.266666666666666},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AT$7","v":18.266666666666666},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AU$7","v":18.266666666666666},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AV$7","v":18.266666666666666},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AW$7","v":18.266666666666666},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AX$7","v":18.266666666666666},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AY$7","v":18.266666666666666},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*AZ$7","v":18.266666666666666},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BA$7","v":18.266666666666666},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BB$7","v":18.266666666666666},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BC$7","v":18.266666666666666},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BD$7","v":18.266666666666666},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BE$7","v":18.266666666666666},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BF$7","v":18.266666666666666},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BG$7","v":18.266666666666666},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BH$7","v":18.266666666666666},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BI$7","v":18.266666666666666},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BJ$7","v":18.266666666666666},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BK$7","v":18.266666666666666},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BL$7","v":18.266666666666666},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BM$7","v":18.266666666666666},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BN$7","v":18.266666666666666},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BO$7","v":18.266666666666666},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BP$7","v":18.266666666666666},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BQ$7","v":18.266666666666666},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BR$7","v":18.266666666666666},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BS$7","v":18.266666666666666},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BT$7","v":18.266666666666666},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BU$7","v":18.266666666666666},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BV$7","v":18.266666666666666},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BW$7","v":18.266666666666666},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BX$7","v":18.266666666666666},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BY$7","v":18.266666666666666},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*BZ$7","v":18.266666666666666},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CA$7","v":18.266666666666666},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CB$7","v":18.266666666666666},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CC$7","v":18.266666666666666},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CD$7","v":18.266666666666666},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CE$7","v":18.266666666666666},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CF$7","v":18.266666666666666},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CG$7","v":18.266666666666666},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CH$7","v":18.266666666666666},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CI$7","v":18.266666666666666},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CJ$7","v":18.266666666666666},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CK$7","v":18.266666666666666},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CL$7","v":18.266666666666666},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CM$7","v":18.266666666666666},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CN$7","v":18.266666666666666},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CO$7","v":18.266666666666666},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CP$7","v":18.266666666666666},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CQ$7","v":18.266666666666666},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CR$7","v":18.266666666666666},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CS$7","v":18.266666666666666},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CT$7","v":18.266666666666666},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CU$7","v":18.266666666666666},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CV$7","v":18.266666666666666},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CW$7","v":18.266666666666666},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CX$7","v":18.266666666666666},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CY$7","v":18.266666666666666},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*CZ$7","v":18.266666666666666},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DA$7","v":18.266666666666666},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DB$7","v":18.266666666666666},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DC$7","v":18.266666666666666},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DD$7","v":18.266666666666666},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DE$7","v":18.266666666666666},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DF$7","v":18.266666666666666},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DG$7","v":18.266666666666666},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DH$7","v":18.266666666666666},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DI$7","v":18.266666666666666},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DJ$7","v":18.266666666666666},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DK$7","v":18.266666666666666},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DL$7","v":18.266666666666666},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DM$7","v":18.266666666666666},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DN$7","v":18.266666666666666},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DO$7","v":18.266666666666666},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DP$7","v":18.266666666666666},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DQ$7","v":18.266666666666666},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DR$7","v":18.266666666666666},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DS$7","v":18.266666666666666},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DT$7","v":18.266666666666666},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DU$7","v":18.266666666666666},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DV$7","v":18.266666666666666},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DW$7","v":18.266666666666666},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DX$7","v":18.266666666666666},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DY$7","v":18.266666666666666},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*DZ$7","v":18.266666666666666},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EA$7","v":18.266666666666666},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EB$7","v":18.266666666666666},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EC$7","v":18.266666666666666},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ED$7","v":18.266666666666666},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EE$7","v":18.266666666666666},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EF$7","v":18.266666666666666},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EG$7","v":18.266666666666666},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EH$7","v":18.266666666666666},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EI$7","v":18.266666666666666},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EJ$7","v":18.266666666666666},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EK$7","v":18.266666666666666},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EL$7","v":18.266666666666666},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EM$7","v":18.266666666666666},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EN$7","v":18.266666666666666},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EO$7","v":18.266666666666666},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EP$7","v":18.266666666666666},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EQ$7","v":18.266666666666666},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ER$7","v":18.266666666666666},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ES$7","v":18.266666666666666},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ET$7","v":18.266666666666666},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EU$7","v":18.266666666666666},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EV$7","v":18.266666666666666},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EW$7","v":18.266666666666666},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EX$7","v":18.266666666666666},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EY$7","v":18.266666666666666},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*EZ$7","v":18.266666666666666},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FA$7","v":18.266666666666666},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FB$7","v":18.266666666666666},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FC$7","v":18.266666666666666},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FD$7","v":18.266666666666666},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FE$7","v":18.266666666666666},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FF$7","v":18.266666666666666},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FG$7","v":18.266666666666666},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FH$7","v":18.266666666666666},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FI$7","v":18.266666666666666},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FJ$7","v":18.266666666666666},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FK$7","v":18.266666666666666},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FL$7","v":18.266666666666666},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FM$7","v":18.266666666666666},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FN$7","v":18.266666666666666},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FO$7","v":18.266666666666666},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FP$7","v":18.266666666666666},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FQ$7","v":18.266666666666666},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FR$7","v":18.266666666666666},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FS$7","v":18.266666666666666},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FT$7","v":18.266666666666666},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FU$7","v":18.266666666666666},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FV$7","v":18.266666666666666},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FW$7","v":18.266666666666666},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FX$7","v":18.266666666666666},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FY$7","v":18.266666666666666},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*FZ$7","v":18.266666666666666},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GA$7","v":18.266666666666666},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GB$7","v":18.266666666666666},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GC$7","v":18.266666666666666},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GD$7","v":18.266666666666666},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GE$7","v":18.266666666666666},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GF$7","v":18.266666666666666},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GG$7","v":18.266666666666666},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GH$7","v":18.266666666666666},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GI$7","v":18.266666666666666},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GJ$7","v":18.266666666666666},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GK$7","v":18.266666666666666},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GL$7","v":18.266666666666666},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GM$7","v":18.266666666666666},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GN$7","v":18.266666666666666},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GO$7","v":18.266666666666666},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GP$7","v":18.266666666666666},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GQ$7","v":18.266666666666666},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GR$7","v":18.266666666666666},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GS$7","v":18.266666666666666},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GT$7","v":18.266666666666666},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GU$7","v":18.266666666666666},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GV$7","v":18.266666666666666},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GW$7","v":18.266666666666666},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GX$7","v":18.266666666666666},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GY$7","v":18.266666666666666},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*GZ$7","v":18.266666666666666},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HA$7","v":18.266666666666666},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HB$7","v":18.266666666666666},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HC$7","v":18.266666666666666},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HD$7","v":18.266666666666666},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HE$7","v":18.266666666666666},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HF$7","v":18.266666666666666},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HG$7","v":18.266666666666666},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HH$7","v":18.266666666666666},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HI$7","v":18.266666666666666},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HJ$7","v":18.266666666666666},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HK$7","v":18.266666666666666},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HL$7","v":18.266666666666666},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HM$7","v":18.266666666666666},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HN$7","v":18.266666666666666},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HO$7","v":18.266666666666666},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HP$7","v":18.266666666666666},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HQ$7","v":18.266666666666666},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HR$7","v":18.266666666666666},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HS$7","v":18.266666666666666},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HT$7","v":18.266666666666666},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HU$7","v":18.266666666666666},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HV$7","v":18.266666666666666},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HW$7","v":18.266666666666666},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HX$7","v":18.266666666666666},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HY$7","v":18.266666666666666},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*HZ$7","v":18.266666666666666},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IA$7","v":18.266666666666666},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IB$7","v":18.266666666666666},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IC$7","v":18.266666666666666},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ID$7","v":18.266666666666666},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IE$7","v":18.266666666666666},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IF$7","v":18.266666666666666},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IG$7","v":18.266666666666666},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IH$7","v":18.266666666666666},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*II$7","v":18.266666666666666},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IJ$7","v":18.266666666666666},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IK$7","v":18.266666666666666},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IL$7","v":18.266666666666666},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IM$7","v":18.266666666666666},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IN$7","v":18.266666666666666},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IO$7","v":18.266666666666666},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IP$7","v":18.266666666666666},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IQ$7","v":18.266666666666666},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IR$7","v":18.266666666666666},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IS$7","v":18.266666666666666},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IT$7","v":18.266666666666666},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IU$7","v":18.266666666666666},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IV$7","v":18.266666666666666},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IW$7","v":18.266666666666666},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IX$7","v":18.266666666666666},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IY$7","v":18.266666666666666},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*IZ$7","v":18.266666666666666},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JA$7","v":18.266666666666666},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JB$7","v":18.266666666666666},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JC$7","v":18.266666666666666},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JD$7","v":18.266666666666666},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JE$7","v":18.266666666666666},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JF$7","v":18.266666666666666},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JG$7","v":18.266666666666666},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JH$7","v":18.266666666666666},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JI$7","v":18.266666666666666},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JJ$7","v":18.266666666666666},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JK$7","v":18.266666666666666},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JL$7","v":18.266666666666666},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JM$7","v":18.266666666666666},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JN$7","v":18.266666666666666},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JO$7","v":18.266666666666666},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JP$7","v":18.266666666666666},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JQ$7","v":18.266666666666666},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JR$7","v":18.266666666666666},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JS$7","v":18.266666666666666},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JT$7","v":18.266666666666666},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JU$7","v":18.266666666666666},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JV$7","v":18.266666666666666},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JW$7","v":18.266666666666666},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JX$7","v":18.266666666666666},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JY$7","v":18.266666666666666},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*JZ$7","v":18.266666666666666},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KA$7","v":18.266666666666666},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KB$7","v":18.266666666666666},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KC$7","v":18.266666666666666},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KD$7","v":18.266666666666666},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KE$7","v":18.266666666666666},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KF$7","v":18.266666666666666},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KG$7","v":18.266666666666666},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KH$7","v":18.266666666666666},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KI$7","v":18.266666666666666},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KJ$7","v":18.266666666666666},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KK$7","v":18.266666666666666},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KL$7","v":18.266666666666666},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KM$7","v":18.266666666666666},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KN$7","v":18.266666666666666},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KO$7","v":18.266666666666666},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KP$7","v":18.266666666666666},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KQ$7","v":18.266666666666666},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KR$7","v":18.266666666666666},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KS$7","v":18.266666666666666},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KT$7","v":18.266666666666666},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KU$7","v":18.266666666666666},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KV$7","v":18.266666666666666},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KW$7","v":18.266666666666666},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KX$7","v":18.266666666666666},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KY$7","v":18.266666666666666},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*KZ$7","v":18.266666666666666},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LA$7","v":18.266666666666666},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LB$7","v":18.266666666666666},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LC$7","v":18.266666666666666},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LD$7","v":18.266666666666666},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LE$7","v":18.266666666666666},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LF$7","v":18.266666666666666},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LG$7","v":18.266666666666666},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LH$7","v":18.266666666666666},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LI$7","v":18.266666666666666},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LJ$7","v":18.266666666666666},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LK$7","v":18.266666666666666},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LL$7","v":18.266666666666666},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LM$7","v":18.266666666666666},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LN$7","v":18.266666666666666},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LO$7","v":18.266666666666666},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LP$7","v":18.266666666666666},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LQ$7","v":18.266666666666666},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LR$7","v":18.266666666666666},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LS$7","v":18.266666666666666},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LT$7","v":18.266666666666666},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LU$7","v":18.266666666666666},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LV$7","v":18.266666666666666},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LW$7","v":18.266666666666666},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LX$7","v":18.266666666666666},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LY$7","v":18.266666666666666},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*LZ$7","v":18.266666666666666},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MA$7","v":18.266666666666666},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MB$7","v":18.266666666666666},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MC$7","v":18.266666666666666},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MD$7","v":18.266666666666666},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ME$7","v":18.266666666666666},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MF$7","v":18.266666666666666},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MG$7","v":18.266666666666666},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MH$7","v":18.266666666666666},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MI$7","v":18.266666666666666},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MJ$7","v":18.266666666666666},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MK$7","v":18.266666666666666},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ML$7","v":18.266666666666666},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MM$7","v":18.266666666666666},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MN$7","v":18.266666666666666},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MO$7","v":18.266666666666666},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MP$7","v":18.266666666666666},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MQ$7","v":18.266666666666666},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MR$7","v":18.266666666666666},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MS$7","v":18.266666666666666},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MT$7","v":18.266666666666666},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MU$7","v":18.266666666666666},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MV$7","v":18.266666666666666},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MW$7","v":18.266666666666666},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MX$7","v":18.266666666666666},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MY$7","v":18.266666666666666},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*MZ$7","v":18.266666666666666},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NA$7","v":18.266666666666666},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NB$7","v":18.266666666666666},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NC$7","v":18.266666666666666},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ND$7","v":18.266666666666666},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NE$7","v":18.266666666666666},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NF$7","v":18.266666666666666},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NG$7","v":18.266666666666666},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NH$7","v":18.266666666666666},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NI$7","v":18.266666666666666},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NJ$7","v":18.266666666666666},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!53:53)*$I91*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E140","v":"Land Lease"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,212.5000000000008,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*O$7","v":0.70833333333333326},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*P$7","v":0.70833333333333326},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*Q$7","v":0.70833333333333326},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*R$7","v":0.70833333333333326},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*S$7","v":0.70833333333333326},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*T$7","v":0.70833333333333326},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*U$7","v":0.70833333333333326},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*V$7","v":0.70833333333333326},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*W$7","v":0.70833333333333326},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*X$7","v":0.70833333333333326},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*Y$7","v":0.70833333333333326},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*Z$7","v":0.70833333333333326},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AA$7","v":0.70833333333333326},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AB$7","v":0.70833333333333326},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AC$7","v":0.70833333333333326},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AD$7","v":0.70833333333333326},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AE$7","v":0.70833333333333326},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AF$7","v":0.70833333333333326},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AG$7","v":0.70833333333333326},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AH$7","v":0.70833333333333326},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AI$7","v":0.70833333333333326},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AJ$7","v":0.70833333333333326},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AK$7","v":0.70833333333333326},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AL$7","v":0.70833333333333326},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AM$7","v":0.70833333333333326},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AN$7","v":0.70833333333333326},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AO$7","v":0.70833333333333326},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AP$7","v":0.70833333333333326},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AQ$7","v":0.70833333333333326},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AR$7","v":0.70833333333333326},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AS$7","v":0.70833333333333326},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AT$7","v":0.70833333333333326},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AU$7","v":0.70833333333333326},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AV$7","v":0.70833333333333326},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AW$7","v":0.70833333333333326},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AX$7","v":0.70833333333333326},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AY$7","v":0.70833333333333326},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*AZ$7","v":0.70833333333333326},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BA$7","v":0.70833333333333326},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BB$7","v":0.70833333333333326},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BC$7","v":0.70833333333333326},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BD$7","v":0.70833333333333326},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BE$7","v":0.70833333333333326},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BF$7","v":0.70833333333333326},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BG$7","v":0.70833333333333326},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BH$7","v":0.70833333333333326},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BI$7","v":0.70833333333333326},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BJ$7","v":0.70833333333333326},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BK$7","v":0.70833333333333326},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BL$7","v":0.70833333333333326},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BM$7","v":0.70833333333333326},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BN$7","v":0.70833333333333326},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BO$7","v":0.70833333333333326},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BP$7","v":0.70833333333333326},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BQ$7","v":0.70833333333333326},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BR$7","v":0.70833333333333326},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BS$7","v":0.70833333333333326},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BT$7","v":0.70833333333333326},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BU$7","v":0.70833333333333326},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BV$7","v":0.70833333333333326},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BW$7","v":0.70833333333333326},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BX$7","v":0.70833333333333326},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BY$7","v":0.70833333333333326},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*BZ$7","v":0.70833333333333326},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CA$7","v":0.70833333333333326},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CB$7","v":0.70833333333333326},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CC$7","v":0.70833333333333326},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CD$7","v":0.70833333333333326},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CE$7","v":0.70833333333333326},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CF$7","v":0.70833333333333326},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CG$7","v":0.70833333333333326},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CH$7","v":0.70833333333333326},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CI$7","v":0.70833333333333326},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CJ$7","v":0.70833333333333326},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CK$7","v":0.70833333333333326},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CL$7","v":0.70833333333333326},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CM$7","v":0.70833333333333326},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CN$7","v":0.70833333333333326},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CO$7","v":0.70833333333333326},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CP$7","v":0.70833333333333326},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CQ$7","v":0.70833333333333326},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CR$7","v":0.70833333333333326},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CS$7","v":0.70833333333333326},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CT$7","v":0.70833333333333326},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CU$7","v":0.70833333333333326},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CV$7","v":0.70833333333333326},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CW$7","v":0.70833333333333326},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CX$7","v":0.70833333333333326},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CY$7","v":0.70833333333333326},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*CZ$7","v":0.70833333333333326},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DA$7","v":0.70833333333333326},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DB$7","v":0.70833333333333326},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DC$7","v":0.70833333333333326},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DD$7","v":0.70833333333333326},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DE$7","v":0.70833333333333326},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DF$7","v":0.70833333333333326},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DG$7","v":0.70833333333333326},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DH$7","v":0.70833333333333326},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DI$7","v":0.70833333333333326},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DJ$7","v":0.70833333333333326},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DK$7","v":0.70833333333333326},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DL$7","v":0.70833333333333326},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DM$7","v":0.70833333333333326},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DN$7","v":0.70833333333333326},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DO$7","v":0.70833333333333326},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DP$7","v":0.70833333333333326},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DQ$7","v":0.70833333333333326},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DR$7","v":0.70833333333333326},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DS$7","v":0.70833333333333326},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DT$7","v":0.70833333333333326},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DU$7","v":0.70833333333333326},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DV$7","v":0.70833333333333326},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DW$7","v":0.70833333333333326},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DX$7","v":0.70833333333333326},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DY$7","v":0.70833333333333326},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*DZ$7","v":0.70833333333333326},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EA$7","v":0.70833333333333326},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EB$7","v":0.70833333333333326},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EC$7","v":0.70833333333333326},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ED$7","v":0.70833333333333326},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EE$7","v":0.70833333333333326},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EF$7","v":0.70833333333333326},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EG$7","v":0.70833333333333326},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EH$7","v":0.70833333333333326},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EI$7","v":0.70833333333333326},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EJ$7","v":0.70833333333333326},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EK$7","v":0.70833333333333326},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EL$7","v":0.70833333333333326},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EM$7","v":0.70833333333333326},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EN$7","v":0.70833333333333326},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EO$7","v":0.70833333333333326},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EP$7","v":0.70833333333333326},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EQ$7","v":0.70833333333333326},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ER$7","v":0.70833333333333326},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ES$7","v":0.70833333333333326},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ET$7","v":0.70833333333333326},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EU$7","v":0.70833333333333326},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EV$7","v":0.70833333333333326},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EW$7","v":0.70833333333333326},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EX$7","v":0.70833333333333326},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EY$7","v":0.70833333333333326},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*EZ$7","v":0.70833333333333326},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FA$7","v":0.70833333333333326},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FB$7","v":0.70833333333333326},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FC$7","v":0.70833333333333326},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FD$7","v":0.70833333333333326},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FE$7","v":0.70833333333333326},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FF$7","v":0.70833333333333326},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FG$7","v":0.70833333333333326},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FH$7","v":0.70833333333333326},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FI$7","v":0.70833333333333326},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FJ$7","v":0.70833333333333326},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FK$7","v":0.70833333333333326},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FL$7","v":0.70833333333333326},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FM$7","v":0.70833333333333326},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FN$7","v":0.70833333333333326},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FO$7","v":0.70833333333333326},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FP$7","v":0.70833333333333326},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FQ$7","v":0.70833333333333326},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FR$7","v":0.70833333333333326},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FS$7","v":0.70833333333333326},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FT$7","v":0.70833333333333326},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FU$7","v":0.70833333333333326},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FV$7","v":0.70833333333333326},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FW$7","v":0.70833333333333326},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FX$7","v":0.70833333333333326},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FY$7","v":0.70833333333333326},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*FZ$7","v":0.70833333333333326},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GA$7","v":0.70833333333333326},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GB$7","v":0.70833333333333326},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GC$7","v":0.70833333333333326},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GD$7","v":0.70833333333333326},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GE$7","v":0.70833333333333326},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GF$7","v":0.70833333333333326},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GG$7","v":0.70833333333333326},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GH$7","v":0.70833333333333326},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GI$7","v":0.70833333333333326},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GJ$7","v":0.70833333333333326},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GK$7","v":0.70833333333333326},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GL$7","v":0.70833333333333326},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GM$7","v":0.70833333333333326},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GN$7","v":0.70833333333333326},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GO$7","v":0.70833333333333326},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GP$7","v":0.70833333333333326},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GQ$7","v":0.70833333333333326},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GR$7","v":0.70833333333333326},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GS$7","v":0.70833333333333326},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GT$7","v":0.70833333333333326},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GU$7","v":0.70833333333333326},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GV$7","v":0.70833333333333326},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GW$7","v":0.70833333333333326},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GX$7","v":0.70833333333333326},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GY$7","v":0.70833333333333326},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*GZ$7","v":0.70833333333333326},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HA$7","v":0.70833333333333326},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HB$7","v":0.70833333333333326},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HC$7","v":0.70833333333333326},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HD$7","v":0.70833333333333326},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HE$7","v":0.70833333333333326},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HF$7","v":0.70833333333333326},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HG$7","v":0.70833333333333326},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HH$7","v":0.70833333333333326},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HI$7","v":0.70833333333333326},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HJ$7","v":0.70833333333333326},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HK$7","v":0.70833333333333326},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HL$7","v":0.70833333333333326},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HM$7","v":0.70833333333333326},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HN$7","v":0.70833333333333326},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HO$7","v":0.70833333333333326},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HP$7","v":0.70833333333333326},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HQ$7","v":0.70833333333333326},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HR$7","v":0.70833333333333326},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HS$7","v":0.70833333333333326},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HT$7","v":0.70833333333333326},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HU$7","v":0.70833333333333326},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HV$7","v":0.70833333333333326},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HW$7","v":0.70833333333333326},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HX$7","v":0.70833333333333326},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HY$7","v":0.70833333333333326},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*HZ$7","v":0.70833333333333326},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IA$7","v":0.70833333333333326},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IB$7","v":0.70833333333333326},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IC$7","v":0.70833333333333326},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ID$7","v":0.70833333333333326},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IE$7","v":0.70833333333333326},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IF$7","v":0.70833333333333326},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IG$7","v":0.70833333333333326},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IH$7","v":0.70833333333333326},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*II$7","v":0.70833333333333326},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IJ$7","v":0.70833333333333326},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IK$7","v":0.70833333333333326},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IL$7","v":0.70833333333333326},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IM$7","v":0.70833333333333326},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IN$7","v":0.70833333333333326},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IO$7","v":0.70833333333333326},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IP$7","v":0.70833333333333326},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IQ$7","v":0.70833333333333326},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IR$7","v":0.70833333333333326},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IS$7","v":0.70833333333333326},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IT$7","v":0.70833333333333326},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IU$7","v":0.70833333333333326},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IV$7","v":0.70833333333333326},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IW$7","v":0.70833333333333326},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IX$7","v":0.70833333333333326},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IY$7","v":0.70833333333333326},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*IZ$7","v":0.70833333333333326},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JA$7","v":0.70833333333333326},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JB$7","v":0.70833333333333326},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JC$7","v":0.70833333333333326},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JD$7","v":0.70833333333333326},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JE$7","v":0.70833333333333326},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JF$7","v":0.70833333333333326},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JG$7","v":0.70833333333333326},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JH$7","v":0.70833333333333326},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JI$7","v":0.70833333333333326},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JJ$7","v":0.70833333333333326},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JK$7","v":0.70833333333333326},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JL$7","v":0.70833333333333326},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JM$7","v":0.70833333333333326},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JN$7","v":0.70833333333333326},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JO$7","v":0.70833333333333326},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JP$7","v":0.70833333333333326},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JQ$7","v":0.70833333333333326},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JR$7","v":0.70833333333333326},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JS$7","v":0.70833333333333326},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JT$7","v":0.70833333333333326},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JU$7","v":0.70833333333333326},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JV$7","v":0.70833333333333326},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JW$7","v":0.70833333333333326},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JX$7","v":0.70833333333333326},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JY$7","v":0.70833333333333326},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*JZ$7","v":0.70833333333333326},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KA$7","v":0.70833333333333326},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KB$7","v":0.70833333333333326},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KC$7","v":0.70833333333333326},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KD$7","v":0.70833333333333326},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KE$7","v":0.70833333333333326},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KF$7","v":0.70833333333333326},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KG$7","v":0.70833333333333326},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KH$7","v":0.70833333333333326},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KI$7","v":0.70833333333333326},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KJ$7","v":0.70833333333333326},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KK$7","v":0.70833333333333326},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KL$7","v":0.70833333333333326},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KM$7","v":0.70833333333333326},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KN$7","v":0.70833333333333326},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KO$7","v":0.70833333333333326},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KP$7","v":0.70833333333333326},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KQ$7","v":0.70833333333333326},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KR$7","v":0.70833333333333326},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KS$7","v":0.70833333333333326},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KT$7","v":0.70833333333333326},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KU$7","v":0.70833333333333326},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KV$7","v":0.70833333333333326},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KW$7","v":0.70833333333333326},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KX$7","v":0.70833333333333326},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KY$7","v":0.70833333333333326},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*KZ$7","v":0.70833333333333326},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LA$7","v":0.70833333333333326},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LB$7","v":0.70833333333333326},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LC$7","v":0.70833333333333326},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LD$7","v":0.70833333333333326},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LE$7","v":0.70833333333333326},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LF$7","v":0.70833333333333326},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LG$7","v":0.70833333333333326},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LH$7","v":0.70833333333333326},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LI$7","v":0.70833333333333326},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LJ$7","v":0.70833333333333326},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LK$7","v":0.70833333333333326},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LL$7","v":0.70833333333333326},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LM$7","v":0.70833333333333326},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LN$7","v":0.70833333333333326},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LO$7","v":0.70833333333333326},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LP$7","v":0.70833333333333326},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LQ$7","v":0.70833333333333326},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LR$7","v":0.70833333333333326},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LS$7","v":0.70833333333333326},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LT$7","v":0.70833333333333326},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LU$7","v":0.70833333333333326},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LV$7","v":0.70833333333333326},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LW$7","v":0.70833333333333326},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LX$7","v":0.70833333333333326},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LY$7","v":0.70833333333333326},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*LZ$7","v":0.70833333333333326},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MA$7","v":0.70833333333333326},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MB$7","v":0.70833333333333326},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MC$7","v":0.70833333333333326},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MD$7","v":0.70833333333333326},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ME$7","v":0.70833333333333326},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MF$7","v":0.70833333333333326},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MG$7","v":0.70833333333333326},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MH$7","v":0.70833333333333326},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MI$7","v":0.70833333333333326},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MJ$7","v":0.70833333333333326},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MK$7","v":0.70833333333333326},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ML$7","v":0.70833333333333326},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MM$7","v":0.70833333333333326},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MN$7","v":0.70833333333333326},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MO$7","v":0.70833333333333326},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MP$7","v":0.70833333333333326},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MQ$7","v":0.70833333333333326},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MR$7","v":0.70833333333333326},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MS$7","v":0.70833333333333326},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MT$7","v":0.70833333333333326},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MU$7","v":0.70833333333333326},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MV$7","v":0.70833333333333326},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MW$7","v":0.70833333333333326},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MX$7","v":0.70833333333333326},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MY$7","v":0.70833333333333326},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*MZ$7","v":0.70833333333333326},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NA$7","v":0.70833333333333326},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NB$7","v":0.70833333333333326},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NC$7","v":0.70833333333333326},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ND$7","v":0.70833333333333326},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NE$7","v":0.70833333333333326},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NF$7","v":0.70833333333333326},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NG$7","v":0.70833333333333326},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NH$7","v":0.70833333333333326},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NI$7","v":0.70833333333333326},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NJ$7","v":0.70833333333333326},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!54:54)*$I92*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E141","v":"Security"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,5000.0000000000018,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*O$7","v":16.666666666666664},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*P$7","v":16.666666666666664},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*Q$7","v":16.666666666666664},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*R$7","v":16.666666666666664},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*S$7","v":16.666666666666664},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*T$7","v":16.666666666666664},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*U$7","v":16.666666666666664},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*V$7","v":16.666666666666664},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*W$7","v":16.666666666666664},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*X$7","v":16.666666666666664},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*Y$7","v":16.666666666666664},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*Z$7","v":16.666666666666664},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AA$7","v":16.666666666666664},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AB$7","v":16.666666666666664},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AC$7","v":16.666666666666664},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AD$7","v":16.666666666666664},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AE$7","v":16.666666666666664},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AF$7","v":16.666666666666664},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AG$7","v":16.666666666666664},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AH$7","v":16.666666666666664},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AI$7","v":16.666666666666664},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AJ$7","v":16.666666666666664},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AK$7","v":16.666666666666664},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AL$7","v":16.666666666666664},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AM$7","v":16.666666666666664},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AN$7","v":16.666666666666664},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AO$7","v":16.666666666666664},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AP$7","v":16.666666666666664},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AQ$7","v":16.666666666666664},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AR$7","v":16.666666666666664},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AS$7","v":16.666666666666664},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AT$7","v":16.666666666666664},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AU$7","v":16.666666666666664},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AV$7","v":16.666666666666664},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AW$7","v":16.666666666666664},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AX$7","v":16.666666666666664},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AY$7","v":16.666666666666664},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*AZ$7","v":16.666666666666664},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BA$7","v":16.666666666666664},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BB$7","v":16.666666666666664},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BC$7","v":16.666666666666664},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BD$7","v":16.666666666666664},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BE$7","v":16.666666666666664},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BF$7","v":16.666666666666664},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BG$7","v":16.666666666666664},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BH$7","v":16.666666666666664},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BI$7","v":16.666666666666664},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BJ$7","v":16.666666666666664},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BK$7","v":16.666666666666664},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BL$7","v":16.666666666666664},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BM$7","v":16.666666666666664},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BN$7","v":16.666666666666664},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BO$7","v":16.666666666666664},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BP$7","v":16.666666666666664},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BQ$7","v":16.666666666666664},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BR$7","v":16.666666666666664},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BS$7","v":16.666666666666664},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BT$7","v":16.666666666666664},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BU$7","v":16.666666666666664},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BV$7","v":16.666666666666664},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BW$7","v":16.666666666666664},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BX$7","v":16.666666666666664},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BY$7","v":16.666666666666664},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*BZ$7","v":16.666666666666664},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CA$7","v":16.666666666666664},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CB$7","v":16.666666666666664},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CC$7","v":16.666666666666664},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CD$7","v":16.666666666666664},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CE$7","v":16.666666666666664},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CF$7","v":16.666666666666664},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CG$7","v":16.666666666666664},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CH$7","v":16.666666666666664},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CI$7","v":16.666666666666664},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CJ$7","v":16.666666666666664},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CK$7","v":16.666666666666664},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CL$7","v":16.666666666666664},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CM$7","v":16.666666666666664},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CN$7","v":16.666666666666664},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CO$7","v":16.666666666666664},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CP$7","v":16.666666666666664},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CQ$7","v":16.666666666666664},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CR$7","v":16.666666666666664},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CS$7","v":16.666666666666664},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CT$7","v":16.666666666666664},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CU$7","v":16.666666666666664},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CV$7","v":16.666666666666664},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CW$7","v":16.666666666666664},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CX$7","v":16.666666666666664},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CY$7","v":16.666666666666664},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*CZ$7","v":16.666666666666664},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DA$7","v":16.666666666666664},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DB$7","v":16.666666666666664},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DC$7","v":16.666666666666664},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DD$7","v":16.666666666666664},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DE$7","v":16.666666666666664},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DF$7","v":16.666666666666664},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DG$7","v":16.666666666666664},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DH$7","v":16.666666666666664},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DI$7","v":16.666666666666664},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DJ$7","v":16.666666666666664},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DK$7","v":16.666666666666664},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DL$7","v":16.666666666666664},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DM$7","v":16.666666666666664},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DN$7","v":16.666666666666664},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DO$7","v":16.666666666666664},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DP$7","v":16.666666666666664},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DQ$7","v":16.666666666666664},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DR$7","v":16.666666666666664},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DS$7","v":16.666666666666664},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DT$7","v":16.666666666666664},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DU$7","v":16.666666666666664},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DV$7","v":16.666666666666664},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DW$7","v":16.666666666666664},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DX$7","v":16.666666666666664},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DY$7","v":16.666666666666664},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*DZ$7","v":16.666666666666664},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EA$7","v":16.666666666666664},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EB$7","v":16.666666666666664},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EC$7","v":16.666666666666664},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ED$7","v":16.666666666666664},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EE$7","v":16.666666666666664},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EF$7","v":16.666666666666664},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EG$7","v":16.666666666666664},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EH$7","v":16.666666666666664},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EI$7","v":16.666666666666664},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EJ$7","v":16.666666666666664},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EK$7","v":16.666666666666664},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EL$7","v":16.666666666666664},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EM$7","v":16.666666666666664},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EN$7","v":16.666666666666664},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EO$7","v":16.666666666666664},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EP$7","v":16.666666666666664},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EQ$7","v":16.666666666666664},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ER$7","v":16.666666666666664},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ES$7","v":16.666666666666664},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ET$7","v":16.666666666666664},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EU$7","v":16.666666666666664},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EV$7","v":16.666666666666664},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EW$7","v":16.666666666666664},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EX$7","v":16.666666666666664},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EY$7","v":16.666666666666664},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*EZ$7","v":16.666666666666664},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FA$7","v":16.666666666666664},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FB$7","v":16.666666666666664},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FC$7","v":16.666666666666664},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FD$7","v":16.666666666666664},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FE$7","v":16.666666666666664},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FF$7","v":16.666666666666664},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FG$7","v":16.666666666666664},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FH$7","v":16.666666666666664},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FI$7","v":16.666666666666664},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FJ$7","v":16.666666666666664},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FK$7","v":16.666666666666664},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FL$7","v":16.666666666666664},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FM$7","v":16.666666666666664},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FN$7","v":16.666666666666664},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FO$7","v":16.666666666666664},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FP$7","v":16.666666666666664},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FQ$7","v":16.666666666666664},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FR$7","v":16.666666666666664},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FS$7","v":16.666666666666664},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FT$7","v":16.666666666666664},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FU$7","v":16.666666666666664},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FV$7","v":16.666666666666664},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FW$7","v":16.666666666666664},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FX$7","v":16.666666666666664},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FY$7","v":16.666666666666664},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*FZ$7","v":16.666666666666664},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GA$7","v":16.666666666666664},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GB$7","v":16.666666666666664},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GC$7","v":16.666666666666664},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GD$7","v":16.666666666666664},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GE$7","v":16.666666666666664},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GF$7","v":16.666666666666664},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GG$7","v":16.666666666666664},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GH$7","v":16.666666666666664},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GI$7","v":16.666666666666664},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GJ$7","v":16.666666666666664},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GK$7","v":16.666666666666664},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GL$7","v":16.666666666666664},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GM$7","v":16.666666666666664},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GN$7","v":16.666666666666664},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GO$7","v":16.666666666666664},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GP$7","v":16.666666666666664},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GQ$7","v":16.666666666666664},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GR$7","v":16.666666666666664},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GS$7","v":16.666666666666664},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GT$7","v":16.666666666666664},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GU$7","v":16.666666666666664},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GV$7","v":16.666666666666664},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GW$7","v":16.666666666666664},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GX$7","v":16.666666666666664},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GY$7","v":16.666666666666664},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*GZ$7","v":16.666666666666664},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HA$7","v":16.666666666666664},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HB$7","v":16.666666666666664},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HC$7","v":16.666666666666664},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HD$7","v":16.666666666666664},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HE$7","v":16.666666666666664},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HF$7","v":16.666666666666664},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HG$7","v":16.666666666666664},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HH$7","v":16.666666666666664},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HI$7","v":16.666666666666664},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HJ$7","v":16.666666666666664},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HK$7","v":16.666666666666664},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HL$7","v":16.666666666666664},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HM$7","v":16.666666666666664},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HN$7","v":16.666666666666664},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HO$7","v":16.666666666666664},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HP$7","v":16.666666666666664},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HQ$7","v":16.666666666666664},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HR$7","v":16.666666666666664},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HS$7","v":16.666666666666664},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HT$7","v":16.666666666666664},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HU$7","v":16.666666666666664},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HV$7","v":16.666666666666664},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HW$7","v":16.666666666666664},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HX$7","v":16.666666666666664},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HY$7","v":16.666666666666664},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*HZ$7","v":16.666666666666664},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IA$7","v":16.666666666666664},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IB$7","v":16.666666666666664},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IC$7","v":16.666666666666664},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ID$7","v":16.666666666666664},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IE$7","v":16.666666666666664},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IF$7","v":16.666666666666664},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IG$7","v":16.666666666666664},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IH$7","v":16.666666666666664},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*II$7","v":16.666666666666664},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IJ$7","v":16.666666666666664},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IK$7","v":16.666666666666664},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IL$7","v":16.666666666666664},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IM$7","v":16.666666666666664},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IN$7","v":16.666666666666664},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IO$7","v":16.666666666666664},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IP$7","v":16.666666666666664},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IQ$7","v":16.666666666666664},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IR$7","v":16.666666666666664},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IS$7","v":16.666666666666664},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IT$7","v":16.666666666666664},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IU$7","v":16.666666666666664},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IV$7","v":16.666666666666664},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IW$7","v":16.666666666666664},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IX$7","v":16.666666666666664},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IY$7","v":16.666666666666664},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*IZ$7","v":16.666666666666664},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JA$7","v":16.666666666666664},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JB$7","v":16.666666666666664},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JC$7","v":16.666666666666664},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JD$7","v":16.666666666666664},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JE$7","v":16.666666666666664},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JF$7","v":16.666666666666664},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JG$7","v":16.666666666666664},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JH$7","v":16.666666666666664},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JI$7","v":16.666666666666664},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JJ$7","v":16.666666666666664},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JK$7","v":16.666666666666664},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JL$7","v":16.666666666666664},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JM$7","v":16.666666666666664},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JN$7","v":16.666666666666664},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JO$7","v":16.666666666666664},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JP$7","v":16.666666666666664},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JQ$7","v":16.666666666666664},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JR$7","v":16.666666666666664},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JS$7","v":16.666666666666664},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JT$7","v":16.666666666666664},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JU$7","v":16.666666666666664},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JV$7","v":16.666666666666664},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JW$7","v":16.666666666666664},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JX$7","v":16.666666666666664},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JY$7","v":16.666666666666664},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*JZ$7","v":16.666666666666664},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KA$7","v":16.666666666666664},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KB$7","v":16.666666666666664},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KC$7","v":16.666666666666664},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KD$7","v":16.666666666666664},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KE$7","v":16.666666666666664},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KF$7","v":16.666666666666664},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KG$7","v":16.666666666666664},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KH$7","v":16.666666666666664},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KI$7","v":16.666666666666664},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KJ$7","v":16.666666666666664},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KK$7","v":16.666666666666664},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KL$7","v":16.666666666666664},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KM$7","v":16.666666666666664},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KN$7","v":16.666666666666664},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KO$7","v":16.666666666666664},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KP$7","v":16.666666666666664},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KQ$7","v":16.666666666666664},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KR$7","v":16.666666666666664},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KS$7","v":16.666666666666664},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KT$7","v":16.666666666666664},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KU$7","v":16.666666666666664},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KV$7","v":16.666666666666664},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KW$7","v":16.666666666666664},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KX$7","v":16.666666666666664},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KY$7","v":16.666666666666664},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*KZ$7","v":16.666666666666664},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LA$7","v":16.666666666666664},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LB$7","v":16.666666666666664},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LC$7","v":16.666666666666664},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LD$7","v":16.666666666666664},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LE$7","v":16.666666666666664},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LF$7","v":16.666666666666664},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LG$7","v":16.666666666666664},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LH$7","v":16.666666666666664},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LI$7","v":16.666666666666664},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LJ$7","v":16.666666666666664},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LK$7","v":16.666666666666664},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LL$7","v":16.666666666666664},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LM$7","v":16.666666666666664},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LN$7","v":16.666666666666664},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LO$7","v":16.666666666666664},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LP$7","v":16.666666666666664},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LQ$7","v":16.666666666666664},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LR$7","v":16.666666666666664},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LS$7","v":16.666666666666664},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LT$7","v":16.666666666666664},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LU$7","v":16.666666666666664},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LV$7","v":16.666666666666664},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LW$7","v":16.666666666666664},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LX$7","v":16.666666666666664},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LY$7","v":16.666666666666664},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*LZ$7","v":16.666666666666664},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MA$7","v":16.666666666666664},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MB$7","v":16.666666666666664},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MC$7","v":16.666666666666664},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MD$7","v":16.666666666666664},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ME$7","v":16.666666666666664},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MF$7","v":16.666666666666664},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MG$7","v":16.666666666666664},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MH$7","v":16.666666666666664},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MI$7","v":16.666666666666664},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MJ$7","v":16.666666666666664},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MK$7","v":16.666666666666664},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ML$7","v":16.666666666666664},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MM$7","v":16.666666666666664},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MN$7","v":16.666666666666664},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MO$7","v":16.666666666666664},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MP$7","v":16.666666666666664},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MQ$7","v":16.666666666666664},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MR$7","v":16.666666666666664},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MS$7","v":16.666666666666664},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MT$7","v":16.666666666666664},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MU$7","v":16.666666666666664},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MV$7","v":16.666666666666664},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MW$7","v":16.666666666666664},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MX$7","v":16.666666666666664},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MY$7","v":16.666666666666664},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*MZ$7","v":16.666666666666664},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NA$7","v":16.666666666666664},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NB$7","v":16.666666666666664},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NC$7","v":16.666666666666664},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ND$7","v":16.666666666666664},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NE$7","v":16.666666666666664},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NF$7","v":16.666666666666664},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NG$7","v":16.666666666666664},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NH$7","v":16.666666666666664},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NI$7","v":16.666666666666664},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NJ$7","v":16.666666666666664},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!55:55)*$I93*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E142","v":"Community Payment"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,1125,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*O$7","v":3.75},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*P$7","v":3.75},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*Q$7","v":3.75},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*R$7","v":3.75},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*S$7","v":3.75},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*T$7","v":3.75},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*U$7","v":3.75},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*V$7","v":3.75},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*W$7","v":3.75},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*X$7","v":3.75},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*Y$7","v":3.75},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*Z$7","v":3.75},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AA$7","v":3.75},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AB$7","v":3.75},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AC$7","v":3.75},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AD$7","v":3.75},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AE$7","v":3.75},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AF$7","v":3.75},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AG$7","v":3.75},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AH$7","v":3.75},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AI$7","v":3.75},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AJ$7","v":3.75},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AK$7","v":3.75},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AL$7","v":3.75},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AM$7","v":3.75},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AN$7","v":3.75},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AO$7","v":3.75},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AP$7","v":3.75},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AQ$7","v":3.75},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AR$7","v":3.75},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AS$7","v":3.75},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AT$7","v":3.75},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AU$7","v":3.75},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AV$7","v":3.75},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AW$7","v":3.75},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AX$7","v":3.75},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AY$7","v":3.75},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*AZ$7","v":3.75},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BA$7","v":3.75},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BB$7","v":3.75},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BC$7","v":3.75},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BD$7","v":3.75},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BE$7","v":3.75},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BF$7","v":3.75},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BG$7","v":3.75},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BH$7","v":3.75},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BI$7","v":3.75},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BJ$7","v":3.75},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BK$7","v":3.75},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BL$7","v":3.75},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BM$7","v":3.75},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BN$7","v":3.75},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BO$7","v":3.75},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BP$7","v":3.75},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BQ$7","v":3.75},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BR$7","v":3.75},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BS$7","v":3.75},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BT$7","v":3.75},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BU$7","v":3.75},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BV$7","v":3.75},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BW$7","v":3.75},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BX$7","v":3.75},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BY$7","v":3.75},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*BZ$7","v":3.75},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CA$7","v":3.75},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CB$7","v":3.75},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CC$7","v":3.75},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CD$7","v":3.75},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CE$7","v":3.75},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CF$7","v":3.75},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CG$7","v":3.75},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CH$7","v":3.75},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CI$7","v":3.75},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CJ$7","v":3.75},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CK$7","v":3.75},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CL$7","v":3.75},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CM$7","v":3.75},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CN$7","v":3.75},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CO$7","v":3.75},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CP$7","v":3.75},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CQ$7","v":3.75},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CR$7","v":3.75},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CS$7","v":3.75},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CT$7","v":3.75},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CU$7","v":3.75},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CV$7","v":3.75},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CW$7","v":3.75},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CX$7","v":3.75},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CY$7","v":3.75},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*CZ$7","v":3.75},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DA$7","v":3.75},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DB$7","v":3.75},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DC$7","v":3.75},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DD$7","v":3.75},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DE$7","v":3.75},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DF$7","v":3.75},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DG$7","v":3.75},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DH$7","v":3.75},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DI$7","v":3.75},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DJ$7","v":3.75},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DK$7","v":3.75},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DL$7","v":3.75},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DM$7","v":3.75},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DN$7","v":3.75},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DO$7","v":3.75},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DP$7","v":3.75},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DQ$7","v":3.75},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DR$7","v":3.75},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DS$7","v":3.75},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DT$7","v":3.75},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DU$7","v":3.75},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DV$7","v":3.75},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DW$7","v":3.75},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DX$7","v":3.75},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DY$7","v":3.75},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*DZ$7","v":3.75},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EA$7","v":3.75},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EB$7","v":3.75},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EC$7","v":3.75},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ED$7","v":3.75},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EE$7","v":3.75},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EF$7","v":3.75},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EG$7","v":3.75},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EH$7","v":3.75},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EI$7","v":3.75},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EJ$7","v":3.75},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EK$7","v":3.75},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EL$7","v":3.75},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EM$7","v":3.75},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EN$7","v":3.75},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EO$7","v":3.75},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EP$7","v":3.75},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EQ$7","v":3.75},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ER$7","v":3.75},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ES$7","v":3.75},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ET$7","v":3.75},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EU$7","v":3.75},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EV$7","v":3.75},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EW$7","v":3.75},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EX$7","v":3.75},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EY$7","v":3.75},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*EZ$7","v":3.75},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FA$7","v":3.75},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FB$7","v":3.75},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FC$7","v":3.75},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FD$7","v":3.75},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FE$7","v":3.75},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FF$7","v":3.75},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FG$7","v":3.75},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FH$7","v":3.75},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FI$7","v":3.75},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FJ$7","v":3.75},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FK$7","v":3.75},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FL$7","v":3.75},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FM$7","v":3.75},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FN$7","v":3.75},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FO$7","v":3.75},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FP$7","v":3.75},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FQ$7","v":3.75},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FR$7","v":3.75},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FS$7","v":3.75},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FT$7","v":3.75},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FU$7","v":3.75},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FV$7","v":3.75},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FW$7","v":3.75},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FX$7","v":3.75},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FY$7","v":3.75},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*FZ$7","v":3.75},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GA$7","v":3.75},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GB$7","v":3.75},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GC$7","v":3.75},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GD$7","v":3.75},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GE$7","v":3.75},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GF$7","v":3.75},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GG$7","v":3.75},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GH$7","v":3.75},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GI$7","v":3.75},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GJ$7","v":3.75},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GK$7","v":3.75},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GL$7","v":3.75},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GM$7","v":3.75},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GN$7","v":3.75},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GO$7","v":3.75},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GP$7","v":3.75},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GQ$7","v":3.75},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GR$7","v":3.75},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GS$7","v":3.75},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GT$7","v":3.75},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GU$7","v":3.75},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GV$7","v":3.75},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GW$7","v":3.75},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GX$7","v":3.75},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GY$7","v":3.75},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*GZ$7","v":3.75},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HA$7","v":3.75},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HB$7","v":3.75},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HC$7","v":3.75},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HD$7","v":3.75},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HE$7","v":3.75},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HF$7","v":3.75},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HG$7","v":3.75},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HH$7","v":3.75},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HI$7","v":3.75},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HJ$7","v":3.75},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HK$7","v":3.75},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HL$7","v":3.75},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HM$7","v":3.75},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HN$7","v":3.75},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HO$7","v":3.75},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HP$7","v":3.75},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HQ$7","v":3.75},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HR$7","v":3.75},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HS$7","v":3.75},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HT$7","v":3.75},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HU$7","v":3.75},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HV$7","v":3.75},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HW$7","v":3.75},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HX$7","v":3.75},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HY$7","v":3.75},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*HZ$7","v":3.75},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IA$7","v":3.75},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IB$7","v":3.75},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IC$7","v":3.75},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ID$7","v":3.75},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IE$7","v":3.75},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IF$7","v":3.75},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IG$7","v":3.75},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IH$7","v":3.75},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*II$7","v":3.75},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IJ$7","v":3.75},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IK$7","v":3.75},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IL$7","v":3.75},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IM$7","v":3.75},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IN$7","v":3.75},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IO$7","v":3.75},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IP$7","v":3.75},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IQ$7","v":3.75},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IR$7","v":3.75},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IS$7","v":3.75},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IT$7","v":3.75},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IU$7","v":3.75},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IV$7","v":3.75},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IW$7","v":3.75},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IX$7","v":3.75},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IY$7","v":3.75},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*IZ$7","v":3.75},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JA$7","v":3.75},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JB$7","v":3.75},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JC$7","v":3.75},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JD$7","v":3.75},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JE$7","v":3.75},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JF$7","v":3.75},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JG$7","v":3.75},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JH$7","v":3.75},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JI$7","v":3.75},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JJ$7","v":3.75},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JK$7","v":3.75},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JL$7","v":3.75},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JM$7","v":3.75},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JN$7","v":3.75},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JO$7","v":3.75},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JP$7","v":3.75},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JQ$7","v":3.75},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JR$7","v":3.75},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JS$7","v":3.75},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JT$7","v":3.75},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JU$7","v":3.75},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JV$7","v":3.75},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JW$7","v":3.75},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JX$7","v":3.75},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JY$7","v":3.75},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*JZ$7","v":3.75},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KA$7","v":3.75},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KB$7","v":3.75},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KC$7","v":3.75},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KD$7","v":3.75},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KE$7","v":3.75},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KF$7","v":3.75},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KG$7","v":3.75},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KH$7","v":3.75},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KI$7","v":3.75},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KJ$7","v":3.75},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KK$7","v":3.75},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KL$7","v":3.75},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KM$7","v":3.75},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KN$7","v":3.75},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KO$7","v":3.75},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KP$7","v":3.75},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KQ$7","v":3.75},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KR$7","v":3.75},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KS$7","v":3.75},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KT$7","v":3.75},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KU$7","v":3.75},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KV$7","v":3.75},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KW$7","v":3.75},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KX$7","v":3.75},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KY$7","v":3.75},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*KZ$7","v":3.75},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LA$7","v":3.75},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LB$7","v":3.75},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LC$7","v":3.75},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LD$7","v":3.75},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LE$7","v":3.75},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LF$7","v":3.75},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LG$7","v":3.75},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LH$7","v":3.75},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LI$7","v":3.75},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LJ$7","v":3.75},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LK$7","v":3.75},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LL$7","v":3.75},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LM$7","v":3.75},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LN$7","v":3.75},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LO$7","v":3.75},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LP$7","v":3.75},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LQ$7","v":3.75},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LR$7","v":3.75},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LS$7","v":3.75},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LT$7","v":3.75},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LU$7","v":3.75},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LV$7","v":3.75},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LW$7","v":3.75},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LX$7","v":3.75},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LY$7","v":3.75},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*LZ$7","v":3.75},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MA$7","v":3.75},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MB$7","v":3.75},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MC$7","v":3.75},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MD$7","v":3.75},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ME$7","v":3.75},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MF$7","v":3.75},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MG$7","v":3.75},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MH$7","v":3.75},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MI$7","v":3.75},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MJ$7","v":3.75},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MK$7","v":3.75},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ML$7","v":3.75},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MM$7","v":3.75},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MN$7","v":3.75},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MO$7","v":3.75},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MP$7","v":3.75},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MQ$7","v":3.75},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MR$7","v":3.75},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MS$7","v":3.75},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MT$7","v":3.75},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MU$7","v":3.75},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MV$7","v":3.75},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MW$7","v":3.75},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MX$7","v":3.75},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MY$7","v":3.75},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*MZ$7","v":3.75},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NA$7","v":3.75},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NB$7","v":3.75},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NC$7","v":3.75},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ND$7","v":3.75},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NE$7","v":3.75},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NF$7","v":3.75},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NG$7","v":3.75},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NH$7","v":3.75},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NI$7","v":3.75},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NJ$7","v":3.75},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!56:56)*$I94*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E143","v":"Transmission line payment"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,212.5000000000008,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*O$7","v":0.70833333333333326},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*P$7","v":0.70833333333333326},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*Q$7","v":0.70833333333333326},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*R$7","v":0.70833333333333326},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*S$7","v":0.70833333333333326},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*T$7","v":0.70833333333333326},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*U$7","v":0.70833333333333326},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*V$7","v":0.70833333333333326},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*W$7","v":0.70833333333333326},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*X$7","v":0.70833333333333326},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*Y$7","v":0.70833333333333326},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*Z$7","v":0.70833333333333326},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AA$7","v":0.70833333333333326},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AB$7","v":0.70833333333333326},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AC$7","v":0.70833333333333326},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AD$7","v":0.70833333333333326},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AE$7","v":0.70833333333333326},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AF$7","v":0.70833333333333326},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AG$7","v":0.70833333333333326},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AH$7","v":0.70833333333333326},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AI$7","v":0.70833333333333326},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AJ$7","v":0.70833333333333326},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AK$7","v":0.70833333333333326},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AL$7","v":0.70833333333333326},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AM$7","v":0.70833333333333326},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AN$7","v":0.70833333333333326},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AO$7","v":0.70833333333333326},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AP$7","v":0.70833333333333326},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AQ$7","v":0.70833333333333326},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AR$7","v":0.70833333333333326},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AS$7","v":0.70833333333333326},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AT$7","v":0.70833333333333326},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AU$7","v":0.70833333333333326},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AV$7","v":0.70833333333333326},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AW$7","v":0.70833333333333326},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AX$7","v":0.70833333333333326},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AY$7","v":0.70833333333333326},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*AZ$7","v":0.70833333333333326},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BA$7","v":0.70833333333333326},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BB$7","v":0.70833333333333326},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BC$7","v":0.70833333333333326},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BD$7","v":0.70833333333333326},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BE$7","v":0.70833333333333326},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BF$7","v":0.70833333333333326},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BG$7","v":0.70833333333333326},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BH$7","v":0.70833333333333326},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BI$7","v":0.70833333333333326},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BJ$7","v":0.70833333333333326},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BK$7","v":0.70833333333333326},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BL$7","v":0.70833333333333326},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BM$7","v":0.70833333333333326},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BN$7","v":0.70833333333333326},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BO$7","v":0.70833333333333326},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BP$7","v":0.70833333333333326},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BQ$7","v":0.70833333333333326},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BR$7","v":0.70833333333333326},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BS$7","v":0.70833333333333326},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BT$7","v":0.70833333333333326},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BU$7","v":0.70833333333333326},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BV$7","v":0.70833333333333326},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BW$7","v":0.70833333333333326},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BX$7","v":0.70833333333333326},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BY$7","v":0.70833333333333326},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*BZ$7","v":0.70833333333333326},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CA$7","v":0.70833333333333326},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CB$7","v":0.70833333333333326},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CC$7","v":0.70833333333333326},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CD$7","v":0.70833333333333326},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CE$7","v":0.70833333333333326},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CF$7","v":0.70833333333333326},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CG$7","v":0.70833333333333326},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CH$7","v":0.70833333333333326},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CI$7","v":0.70833333333333326},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CJ$7","v":0.70833333333333326},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CK$7","v":0.70833333333333326},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CL$7","v":0.70833333333333326},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CM$7","v":0.70833333333333326},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CN$7","v":0.70833333333333326},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CO$7","v":0.70833333333333326},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CP$7","v":0.70833333333333326},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CQ$7","v":0.70833333333333326},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CR$7","v":0.70833333333333326},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CS$7","v":0.70833333333333326},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CT$7","v":0.70833333333333326},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CU$7","v":0.70833333333333326},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CV$7","v":0.70833333333333326},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CW$7","v":0.70833333333333326},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CX$7","v":0.70833333333333326},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CY$7","v":0.70833333333333326},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*CZ$7","v":0.70833333333333326},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DA$7","v":0.70833333333333326},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DB$7","v":0.70833333333333326},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DC$7","v":0.70833333333333326},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DD$7","v":0.70833333333333326},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DE$7","v":0.70833333333333326},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DF$7","v":0.70833333333333326},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DG$7","v":0.70833333333333326},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DH$7","v":0.70833333333333326},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DI$7","v":0.70833333333333326},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DJ$7","v":0.70833333333333326},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DK$7","v":0.70833333333333326},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DL$7","v":0.70833333333333326},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DM$7","v":0.70833333333333326},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DN$7","v":0.70833333333333326},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DO$7","v":0.70833333333333326},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DP$7","v":0.70833333333333326},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DQ$7","v":0.70833333333333326},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DR$7","v":0.70833333333333326},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DS$7","v":0.70833333333333326},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DT$7","v":0.70833333333333326},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DU$7","v":0.70833333333333326},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DV$7","v":0.70833333333333326},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DW$7","v":0.70833333333333326},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DX$7","v":0.70833333333333326},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DY$7","v":0.70833333333333326},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*DZ$7","v":0.70833333333333326},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EA$7","v":0.70833333333333326},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EB$7","v":0.70833333333333326},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EC$7","v":0.70833333333333326},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ED$7","v":0.70833333333333326},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EE$7","v":0.70833333333333326},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EF$7","v":0.70833333333333326},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EG$7","v":0.70833333333333326},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EH$7","v":0.70833333333333326},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EI$7","v":0.70833333333333326},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EJ$7","v":0.70833333333333326},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EK$7","v":0.70833333333333326},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EL$7","v":0.70833333333333326},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EM$7","v":0.70833333333333326},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EN$7","v":0.70833333333333326},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EO$7","v":0.70833333333333326},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EP$7","v":0.70833333333333326},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EQ$7","v":0.70833333333333326},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ER$7","v":0.70833333333333326},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ES$7","v":0.70833333333333326},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ET$7","v":0.70833333333333326},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EU$7","v":0.70833333333333326},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EV$7","v":0.70833333333333326},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EW$7","v":0.70833333333333326},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EX$7","v":0.70833333333333326},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EY$7","v":0.70833333333333326},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*EZ$7","v":0.70833333333333326},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FA$7","v":0.70833333333333326},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FB$7","v":0.70833333333333326},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FC$7","v":0.70833333333333326},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FD$7","v":0.70833333333333326},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FE$7","v":0.70833333333333326},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FF$7","v":0.70833333333333326},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FG$7","v":0.70833333333333326},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FH$7","v":0.70833333333333326},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FI$7","v":0.70833333333333326},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FJ$7","v":0.70833333333333326},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FK$7","v":0.70833333333333326},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FL$7","v":0.70833333333333326},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FM$7","v":0.70833333333333326},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FN$7","v":0.70833333333333326},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FO$7","v":0.70833333333333326},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FP$7","v":0.70833333333333326},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FQ$7","v":0.70833333333333326},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FR$7","v":0.70833333333333326},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FS$7","v":0.70833333333333326},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FT$7","v":0.70833333333333326},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FU$7","v":0.70833333333333326},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FV$7","v":0.70833333333333326},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FW$7","v":0.70833333333333326},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FX$7","v":0.70833333333333326},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FY$7","v":0.70833333333333326},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*FZ$7","v":0.70833333333333326},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GA$7","v":0.70833333333333326},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GB$7","v":0.70833333333333326},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GC$7","v":0.70833333333333326},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GD$7","v":0.70833333333333326},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GE$7","v":0.70833333333333326},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GF$7","v":0.70833333333333326},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GG$7","v":0.70833333333333326},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GH$7","v":0.70833333333333326},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GI$7","v":0.70833333333333326},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GJ$7","v":0.70833333333333326},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GK$7","v":0.70833333333333326},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GL$7","v":0.70833333333333326},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GM$7","v":0.70833333333333326},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GN$7","v":0.70833333333333326},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GO$7","v":0.70833333333333326},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GP$7","v":0.70833333333333326},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GQ$7","v":0.70833333333333326},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GR$7","v":0.70833333333333326},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GS$7","v":0.70833333333333326},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GT$7","v":0.70833333333333326},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GU$7","v":0.70833333333333326},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GV$7","v":0.70833333333333326},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GW$7","v":0.70833333333333326},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GX$7","v":0.70833333333333326},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GY$7","v":0.70833333333333326},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*GZ$7","v":0.70833333333333326},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HA$7","v":0.70833333333333326},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HB$7","v":0.70833333333333326},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HC$7","v":0.70833333333333326},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HD$7","v":0.70833333333333326},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HE$7","v":0.70833333333333326},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HF$7","v":0.70833333333333326},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HG$7","v":0.70833333333333326},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HH$7","v":0.70833333333333326},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HI$7","v":0.70833333333333326},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HJ$7","v":0.70833333333333326},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HK$7","v":0.70833333333333326},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HL$7","v":0.70833333333333326},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HM$7","v":0.70833333333333326},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HN$7","v":0.70833333333333326},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HO$7","v":0.70833333333333326},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HP$7","v":0.70833333333333326},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HQ$7","v":0.70833333333333326},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HR$7","v":0.70833333333333326},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HS$7","v":0.70833333333333326},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HT$7","v":0.70833333333333326},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HU$7","v":0.70833333333333326},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HV$7","v":0.70833333333333326},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HW$7","v":0.70833333333333326},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HX$7","v":0.70833333333333326},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HY$7","v":0.70833333333333326},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*HZ$7","v":0.70833333333333326},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IA$7","v":0.70833333333333326},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IB$7","v":0.70833333333333326},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IC$7","v":0.70833333333333326},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ID$7","v":0.70833333333333326},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IE$7","v":0.70833333333333326},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IF$7","v":0.70833333333333326},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IG$7","v":0.70833333333333326},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IH$7","v":0.70833333333333326},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*II$7","v":0.70833333333333326},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IJ$7","v":0.70833333333333326},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IK$7","v":0.70833333333333326},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IL$7","v":0.70833333333333326},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IM$7","v":0.70833333333333326},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IN$7","v":0.70833333333333326},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IO$7","v":0.70833333333333326},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IP$7","v":0.70833333333333326},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IQ$7","v":0.70833333333333326},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IR$7","v":0.70833333333333326},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IS$7","v":0.70833333333333326},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IT$7","v":0.70833333333333326},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IU$7","v":0.70833333333333326},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IV$7","v":0.70833333333333326},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IW$7","v":0.70833333333333326},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IX$7","v":0.70833333333333326},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IY$7","v":0.70833333333333326},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*IZ$7","v":0.70833333333333326},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JA$7","v":0.70833333333333326},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JB$7","v":0.70833333333333326},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JC$7","v":0.70833333333333326},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JD$7","v":0.70833333333333326},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JE$7","v":0.70833333333333326},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JF$7","v":0.70833333333333326},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JG$7","v":0.70833333333333326},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JH$7","v":0.70833333333333326},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JI$7","v":0.70833333333333326},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JJ$7","v":0.70833333333333326},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JK$7","v":0.70833333333333326},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JL$7","v":0.70833333333333326},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JM$7","v":0.70833333333333326},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JN$7","v":0.70833333333333326},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JO$7","v":0.70833333333333326},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JP$7","v":0.70833333333333326},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JQ$7","v":0.70833333333333326},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JR$7","v":0.70833333333333326},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JS$7","v":0.70833333333333326},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JT$7","v":0.70833333333333326},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JU$7","v":0.70833333333333326},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JV$7","v":0.70833333333333326},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JW$7","v":0.70833333333333326},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JX$7","v":0.70833333333333326},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JY$7","v":0.70833333333333326},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*JZ$7","v":0.70833333333333326},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KA$7","v":0.70833333333333326},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KB$7","v":0.70833333333333326},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KC$7","v":0.70833333333333326},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KD$7","v":0.70833333333333326},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KE$7","v":0.70833333333333326},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KF$7","v":0.70833333333333326},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KG$7","v":0.70833333333333326},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KH$7","v":0.70833333333333326},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KI$7","v":0.70833333333333326},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KJ$7","v":0.70833333333333326},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KK$7","v":0.70833333333333326},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KL$7","v":0.70833333333333326},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KM$7","v":0.70833333333333326},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KN$7","v":0.70833333333333326},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KO$7","v":0.70833333333333326},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KP$7","v":0.70833333333333326},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KQ$7","v":0.70833333333333326},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KR$7","v":0.70833333333333326},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KS$7","v":0.70833333333333326},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KT$7","v":0.70833333333333326},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KU$7","v":0.70833333333333326},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KV$7","v":0.70833333333333326},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KW$7","v":0.70833333333333326},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KX$7","v":0.70833333333333326},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KY$7","v":0.70833333333333326},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*KZ$7","v":0.70833333333333326},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LA$7","v":0.70833333333333326},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LB$7","v":0.70833333333333326},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LC$7","v":0.70833333333333326},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LD$7","v":0.70833333333333326},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LE$7","v":0.70833333333333326},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LF$7","v":0.70833333333333326},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LG$7","v":0.70833333333333326},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LH$7","v":0.70833333333333326},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LI$7","v":0.70833333333333326},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LJ$7","v":0.70833333333333326},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LK$7","v":0.70833333333333326},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LL$7","v":0.70833333333333326},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LM$7","v":0.70833333333333326},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LN$7","v":0.70833333333333326},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LO$7","v":0.70833333333333326},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LP$7","v":0.70833333333333326},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LQ$7","v":0.70833333333333326},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LR$7","v":0.70833333333333326},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LS$7","v":0.70833333333333326},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LT$7","v":0.70833333333333326},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LU$7","v":0.70833333333333326},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LV$7","v":0.70833333333333326},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LW$7","v":0.70833333333333326},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LX$7","v":0.70833333333333326},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LY$7","v":0.70833333333333326},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*LZ$7","v":0.70833333333333326},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MA$7","v":0.70833333333333326},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MB$7","v":0.70833333333333326},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MC$7","v":0.70833333333333326},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MD$7","v":0.70833333333333326},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ME$7","v":0.70833333333333326},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MF$7","v":0.70833333333333326},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MG$7","v":0.70833333333333326},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MH$7","v":0.70833333333333326},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MI$7","v":0.70833333333333326},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MJ$7","v":0.70833333333333326},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MK$7","v":0.70833333333333326},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ML$7","v":0.70833333333333326},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MM$7","v":0.70833333333333326},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MN$7","v":0.70833333333333326},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MO$7","v":0.70833333333333326},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MP$7","v":0.70833333333333326},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MQ$7","v":0.70833333333333326},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MR$7","v":0.70833333333333326},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MS$7","v":0.70833333333333326},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MT$7","v":0.70833333333333326},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MU$7","v":0.70833333333333326},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MV$7","v":0.70833333333333326},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MW$7","v":0.70833333333333326},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MX$7","v":0.70833333333333326},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MY$7","v":0.70833333333333326},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*MZ$7","v":0.70833333333333326},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NA$7","v":0.70833333333333326},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NB$7","v":0.70833333333333326},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NC$7","v":0.70833333333333326},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ND$7","v":0.70833333333333326},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NE$7","v":0.70833333333333326},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NF$7","v":0.70833333333333326},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NG$7","v":0.70833333333333326},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NH$7","v":0.70833333333333326},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NI$7","v":0.70833333333333326},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NJ$7","v":0.70833333333333326},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!57:57)*$I95*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E144","v":"Spare"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,0,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*O$7","v":0},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*P$7","v":0},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*Q$7","v":0},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*R$7","v":0},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*S$7","v":0},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*T$7","v":0},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*U$7","v":0},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*V$7","v":0},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*W$7","v":0},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*X$7","v":0},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*Y$7","v":0},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*Z$7","v":0},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AA$7","v":0},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AB$7","v":0},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AC$7","v":0},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AD$7","v":0},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AE$7","v":0},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AF$7","v":0},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AG$7","v":0},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AH$7","v":0},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AI$7","v":0},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AJ$7","v":0},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AK$7","v":0},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AL$7","v":0},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AM$7","v":0},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AN$7","v":0},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AO$7","v":0},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AP$7","v":0},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AQ$7","v":0},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AR$7","v":0},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AS$7","v":0},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AT$7","v":0},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AU$7","v":0},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AV$7","v":0},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AW$7","v":0},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AX$7","v":0},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AY$7","v":0},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*AZ$7","v":0},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BA$7","v":0},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BB$7","v":0},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BC$7","v":0},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BD$7","v":0},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BE$7","v":0},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BF$7","v":0},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BG$7","v":0},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BH$7","v":0},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BI$7","v":0},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BJ$7","v":0},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BK$7","v":0},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BL$7","v":0},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BM$7","v":0},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BN$7","v":0},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BO$7","v":0},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BP$7","v":0},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BQ$7","v":0},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BR$7","v":0},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BS$7","v":0},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BT$7","v":0},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BU$7","v":0},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BV$7","v":0},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BW$7","v":0},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BX$7","v":0},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BY$7","v":0},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*BZ$7","v":0},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CA$7","v":0},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CB$7","v":0},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CC$7","v":0},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CD$7","v":0},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CE$7","v":0},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CF$7","v":0},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CG$7","v":0},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CH$7","v":0},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CI$7","v":0},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CJ$7","v":0},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CK$7","v":0},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CL$7","v":0},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CM$7","v":0},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CN$7","v":0},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CO$7","v":0},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CP$7","v":0},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CQ$7","v":0},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CR$7","v":0},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CS$7","v":0},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CT$7","v":0},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CU$7","v":0},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CV$7","v":0},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CW$7","v":0},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CX$7","v":0},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CY$7","v":0},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*CZ$7","v":0},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DA$7","v":0},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DB$7","v":0},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DC$7","v":0},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DD$7","v":0},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DE$7","v":0},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DF$7","v":0},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DG$7","v":0},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DH$7","v":0},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DI$7","v":0},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DJ$7","v":0},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DK$7","v":0},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DL$7","v":0},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DM$7","v":0},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DN$7","v":0},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DO$7","v":0},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DP$7","v":0},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DQ$7","v":0},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DR$7","v":0},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DS$7","v":0},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DT$7","v":0},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DU$7","v":0},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DV$7","v":0},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DW$7","v":0},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DX$7","v":0},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DY$7","v":0},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*DZ$7","v":0},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EA$7","v":0},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EB$7","v":0},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EC$7","v":0},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ED$7","v":0},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EE$7","v":0},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EF$7","v":0},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EG$7","v":0},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EH$7","v":0},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EI$7","v":0},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EJ$7","v":0},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EK$7","v":0},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EL$7","v":0},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EM$7","v":0},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EN$7","v":0},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EO$7","v":0},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EP$7","v":0},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EQ$7","v":0},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ER$7","v":0},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ES$7","v":0},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ET$7","v":0},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EU$7","v":0},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EV$7","v":0},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EW$7","v":0},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EX$7","v":0},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EY$7","v":0},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*EZ$7","v":0},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FA$7","v":0},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FB$7","v":0},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FC$7","v":0},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FD$7","v":0},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FE$7","v":0},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FF$7","v":0},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FG$7","v":0},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FH$7","v":0},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FI$7","v":0},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FJ$7","v":0},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FK$7","v":0},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FL$7","v":0},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FM$7","v":0},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FN$7","v":0},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FO$7","v":0},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FP$7","v":0},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FQ$7","v":0},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FR$7","v":0},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FS$7","v":0},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FT$7","v":0},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FU$7","v":0},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FV$7","v":0},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FW$7","v":0},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FX$7","v":0},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FY$7","v":0},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*FZ$7","v":0},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GA$7","v":0},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GB$7","v":0},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GC$7","v":0},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GD$7","v":0},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GE$7","v":0},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GF$7","v":0},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GG$7","v":0},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GH$7","v":0},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GI$7","v":0},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GJ$7","v":0},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GK$7","v":0},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GL$7","v":0},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GM$7","v":0},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GN$7","v":0},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GO$7","v":0},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GP$7","v":0},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GQ$7","v":0},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GR$7","v":0},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GS$7","v":0},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GT$7","v":0},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GU$7","v":0},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GV$7","v":0},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GW$7","v":0},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GX$7","v":0},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GY$7","v":0},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*GZ$7","v":0},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HA$7","v":0},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HB$7","v":0},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HC$7","v":0},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HD$7","v":0},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HE$7","v":0},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HF$7","v":0},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HG$7","v":0},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HH$7","v":0},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HI$7","v":0},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HJ$7","v":0},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HK$7","v":0},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HL$7","v":0},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HM$7","v":0},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HN$7","v":0},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HO$7","v":0},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HP$7","v":0},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HQ$7","v":0},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HR$7","v":0},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HS$7","v":0},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HT$7","v":0},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HU$7","v":0},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HV$7","v":0},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HW$7","v":0},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HX$7","v":0},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HY$7","v":0},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*HZ$7","v":0},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IA$7","v":0},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IB$7","v":0},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IC$7","v":0},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ID$7","v":0},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IE$7","v":0},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IF$7","v":0},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IG$7","v":0},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IH$7","v":0},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*II$7","v":0},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IJ$7","v":0},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IK$7","v":0},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IL$7","v":0},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IM$7","v":0},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IN$7","v":0},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IO$7","v":0},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IP$7","v":0},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IQ$7","v":0},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IR$7","v":0},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IS$7","v":0},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IT$7","v":0},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IU$7","v":0},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IV$7","v":0},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IW$7","v":0},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IX$7","v":0},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IY$7","v":0},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*IZ$7","v":0},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JA$7","v":0},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JB$7","v":0},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JC$7","v":0},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JD$7","v":0},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JE$7","v":0},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JF$7","v":0},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JG$7","v":0},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JH$7","v":0},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JI$7","v":0},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JJ$7","v":0},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JK$7","v":0},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JL$7","v":0},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JM$7","v":0},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JN$7","v":0},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JO$7","v":0},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JP$7","v":0},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JQ$7","v":0},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JR$7","v":0},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JS$7","v":0},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JT$7","v":0},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JU$7","v":0},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JV$7","v":0},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JW$7","v":0},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JX$7","v":0},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JY$7","v":0},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*JZ$7","v":0},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KA$7","v":0},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KB$7","v":0},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KC$7","v":0},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KD$7","v":0},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KE$7","v":0},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KF$7","v":0},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KG$7","v":0},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KH$7","v":0},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KI$7","v":0},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KJ$7","v":0},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KK$7","v":0},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KL$7","v":0},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KM$7","v":0},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KN$7","v":0},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KO$7","v":0},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KP$7","v":0},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KQ$7","v":0},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KR$7","v":0},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KS$7","v":0},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KT$7","v":0},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KU$7","v":0},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KV$7","v":0},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KW$7","v":0},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KX$7","v":0},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KY$7","v":0},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*KZ$7","v":0},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LA$7","v":0},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LB$7","v":0},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LC$7","v":0},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LD$7","v":0},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LE$7","v":0},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LF$7","v":0},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LG$7","v":0},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LH$7","v":0},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LI$7","v":0},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LJ$7","v":0},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LK$7","v":0},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LL$7","v":0},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LM$7","v":0},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LN$7","v":0},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LO$7","v":0},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LP$7","v":0},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LQ$7","v":0},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LR$7","v":0},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LS$7","v":0},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LT$7","v":0},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LU$7","v":0},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LV$7","v":0},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LW$7","v":0},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LX$7","v":0},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LY$7","v":0},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*LZ$7","v":0},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MA$7","v":0},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MB$7","v":0},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MC$7","v":0},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MD$7","v":0},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ME$7","v":0},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MF$7","v":0},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MG$7","v":0},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MH$7","v":0},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MI$7","v":0},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MJ$7","v":0},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MK$7","v":0},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ML$7","v":0},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MM$7","v":0},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MN$7","v":0},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MO$7","v":0},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MP$7","v":0},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MQ$7","v":0},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MR$7","v":0},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MS$7","v":0},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MT$7","v":0},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MU$7","v":0},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MV$7","v":0},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MW$7","v":0},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MX$7","v":0},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MY$7","v":0},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*MZ$7","v":0},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NA$7","v":0},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NB$7","v":0},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NC$7","v":0},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ND$7","v":0},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NE$7","v":0},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NF$7","v":0},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NG$7","v":0},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NH$7","v":0},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NI$7","v":0},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NJ$7","v":0},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!58:58)*$I96*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E145","v":"Spare"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,0,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*O$7","v":0},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*P$7","v":0},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*Q$7","v":0},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*R$7","v":0},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*S$7","v":0},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*T$7","v":0},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*U$7","v":0},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*V$7","v":0},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*W$7","v":0},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*X$7","v":0},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*Y$7","v":0},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*Z$7","v":0},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AA$7","v":0},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AB$7","v":0},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AC$7","v":0},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AD$7","v":0},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AE$7","v":0},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AF$7","v":0},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AG$7","v":0},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AH$7","v":0},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AI$7","v":0},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AJ$7","v":0},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AK$7","v":0},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AL$7","v":0},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AM$7","v":0},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AN$7","v":0},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AO$7","v":0},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AP$7","v":0},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AQ$7","v":0},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AR$7","v":0},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AS$7","v":0},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AT$7","v":0},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AU$7","v":0},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AV$7","v":0},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AW$7","v":0},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AX$7","v":0},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AY$7","v":0},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*AZ$7","v":0},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BA$7","v":0},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BB$7","v":0},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BC$7","v":0},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BD$7","v":0},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BE$7","v":0},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BF$7","v":0},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BG$7","v":0},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BH$7","v":0},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BI$7","v":0},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BJ$7","v":0},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BK$7","v":0},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BL$7","v":0},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BM$7","v":0},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BN$7","v":0},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BO$7","v":0},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BP$7","v":0},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BQ$7","v":0},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BR$7","v":0},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BS$7","v":0},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BT$7","v":0},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BU$7","v":0},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BV$7","v":0},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BW$7","v":0},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BX$7","v":0},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BY$7","v":0},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*BZ$7","v":0},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CA$7","v":0},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CB$7","v":0},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CC$7","v":0},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CD$7","v":0},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CE$7","v":0},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CF$7","v":0},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CG$7","v":0},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CH$7","v":0},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CI$7","v":0},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CJ$7","v":0},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CK$7","v":0},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CL$7","v":0},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CM$7","v":0},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CN$7","v":0},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CO$7","v":0},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CP$7","v":0},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CQ$7","v":0},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CR$7","v":0},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CS$7","v":0},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CT$7","v":0},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CU$7","v":0},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CV$7","v":0},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CW$7","v":0},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CX$7","v":0},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CY$7","v":0},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*CZ$7","v":0},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DA$7","v":0},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DB$7","v":0},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DC$7","v":0},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DD$7","v":0},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DE$7","v":0},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DF$7","v":0},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DG$7","v":0},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DH$7","v":0},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DI$7","v":0},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DJ$7","v":0},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DK$7","v":0},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DL$7","v":0},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DM$7","v":0},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DN$7","v":0},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DO$7","v":0},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DP$7","v":0},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DQ$7","v":0},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DR$7","v":0},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DS$7","v":0},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DT$7","v":0},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DU$7","v":0},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DV$7","v":0},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DW$7","v":0},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DX$7","v":0},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DY$7","v":0},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*DZ$7","v":0},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EA$7","v":0},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EB$7","v":0},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EC$7","v":0},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ED$7","v":0},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EE$7","v":0},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EF$7","v":0},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EG$7","v":0},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EH$7","v":0},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EI$7","v":0},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EJ$7","v":0},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EK$7","v":0},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EL$7","v":0},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EM$7","v":0},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EN$7","v":0},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EO$7","v":0},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EP$7","v":0},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EQ$7","v":0},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ER$7","v":0},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ES$7","v":0},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ET$7","v":0},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EU$7","v":0},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EV$7","v":0},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EW$7","v":0},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EX$7","v":0},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EY$7","v":0},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*EZ$7","v":0},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FA$7","v":0},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FB$7","v":0},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FC$7","v":0},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FD$7","v":0},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FE$7","v":0},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FF$7","v":0},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FG$7","v":0},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FH$7","v":0},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FI$7","v":0},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FJ$7","v":0},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FK$7","v":0},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FL$7","v":0},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FM$7","v":0},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FN$7","v":0},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FO$7","v":0},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FP$7","v":0},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FQ$7","v":0},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FR$7","v":0},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FS$7","v":0},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FT$7","v":0},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FU$7","v":0},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FV$7","v":0},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FW$7","v":0},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FX$7","v":0},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FY$7","v":0},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*FZ$7","v":0},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GA$7","v":0},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GB$7","v":0},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GC$7","v":0},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GD$7","v":0},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GE$7","v":0},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GF$7","v":0},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GG$7","v":0},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GH$7","v":0},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GI$7","v":0},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GJ$7","v":0},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GK$7","v":0},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GL$7","v":0},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GM$7","v":0},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GN$7","v":0},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GO$7","v":0},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GP$7","v":0},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GQ$7","v":0},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GR$7","v":0},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GS$7","v":0},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GT$7","v":0},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GU$7","v":0},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GV$7","v":0},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GW$7","v":0},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GX$7","v":0},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GY$7","v":0},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*GZ$7","v":0},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HA$7","v":0},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HB$7","v":0},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HC$7","v":0},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HD$7","v":0},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HE$7","v":0},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HF$7","v":0},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HG$7","v":0},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HH$7","v":0},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HI$7","v":0},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HJ$7","v":0},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HK$7","v":0},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HL$7","v":0},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HM$7","v":0},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HN$7","v":0},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HO$7","v":0},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HP$7","v":0},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HQ$7","v":0},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HR$7","v":0},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HS$7","v":0},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HT$7","v":0},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HU$7","v":0},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HV$7","v":0},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HW$7","v":0},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HX$7","v":0},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HY$7","v":0},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*HZ$7","v":0},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IA$7","v":0},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IB$7","v":0},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IC$7","v":0},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ID$7","v":0},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IE$7","v":0},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IF$7","v":0},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IG$7","v":0},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IH$7","v":0},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*II$7","v":0},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IJ$7","v":0},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IK$7","v":0},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IL$7","v":0},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IM$7","v":0},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IN$7","v":0},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IO$7","v":0},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IP$7","v":0},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IQ$7","v":0},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IR$7","v":0},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IS$7","v":0},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IT$7","v":0},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IU$7","v":0},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IV$7","v":0},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IW$7","v":0},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IX$7","v":0},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IY$7","v":0},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*IZ$7","v":0},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JA$7","v":0},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JB$7","v":0},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JC$7","v":0},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JD$7","v":0},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JE$7","v":0},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JF$7","v":0},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JG$7","v":0},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JH$7","v":0},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JI$7","v":0},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JJ$7","v":0},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JK$7","v":0},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JL$7","v":0},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JM$7","v":0},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JN$7","v":0},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JO$7","v":0},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JP$7","v":0},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JQ$7","v":0},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JR$7","v":0},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JS$7","v":0},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JT$7","v":0},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JU$7","v":0},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JV$7","v":0},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JW$7","v":0},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JX$7","v":0},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JY$7","v":0},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*JZ$7","v":0},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KA$7","v":0},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KB$7","v":0},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KC$7","v":0},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KD$7","v":0},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KE$7","v":0},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KF$7","v":0},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KG$7","v":0},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KH$7","v":0},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KI$7","v":0},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KJ$7","v":0},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KK$7","v":0},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KL$7","v":0},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KM$7","v":0},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KN$7","v":0},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KO$7","v":0},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KP$7","v":0},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KQ$7","v":0},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KR$7","v":0},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KS$7","v":0},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KT$7","v":0},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KU$7","v":0},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KV$7","v":0},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KW$7","v":0},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KX$7","v":0},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KY$7","v":0},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*KZ$7","v":0},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LA$7","v":0},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LB$7","v":0},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LC$7","v":0},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LD$7","v":0},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LE$7","v":0},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LF$7","v":0},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LG$7","v":0},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LH$7","v":0},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LI$7","v":0},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LJ$7","v":0},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LK$7","v":0},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LL$7","v":0},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LM$7","v":0},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LN$7","v":0},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LO$7","v":0},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LP$7","v":0},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LQ$7","v":0},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LR$7","v":0},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LS$7","v":0},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LT$7","v":0},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LU$7","v":0},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LV$7","v":0},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LW$7","v":0},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LX$7","v":0},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LY$7","v":0},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*LZ$7","v":0},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MA$7","v":0},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MB$7","v":0},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MC$7","v":0},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MD$7","v":0},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ME$7","v":0},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MF$7","v":0},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MG$7","v":0},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MH$7","v":0},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MI$7","v":0},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MJ$7","v":0},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MK$7","v":0},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ML$7","v":0},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MM$7","v":0},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MN$7","v":0},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MO$7","v":0},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MP$7","v":0},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MQ$7","v":0},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MR$7","v":0},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MS$7","v":0},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MT$7","v":0},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MU$7","v":0},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MV$7","v":0},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MW$7","v":0},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MX$7","v":0},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MY$7","v":0},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*MZ$7","v":0},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NA$7","v":0},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NB$7","v":0},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NC$7","v":0},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ND$7","v":0},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NE$7","v":0},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NF$7","v":0},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NG$7","v":0},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NH$7","v":0},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NI$7","v":0},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NJ$7","v":0},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!59:59)*$I97*PM$7","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E146","v":"Spare"},{"$f":"[0]!units","v":"$000's"},"Monthlz Factor",{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,0,null,null,{"$f":"LOOKUP(O$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*O$7","v":0},{"$f":"LOOKUP(P$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*P$7","v":0},{"$f":"LOOKUP(Q$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*Q$7","v":0},{"$f":"LOOKUP(R$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*R$7","v":0},{"$f":"LOOKUP(S$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*S$7","v":0},{"$f":"LOOKUP(T$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*T$7","v":0},{"$f":"LOOKUP(U$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*U$7","v":0},{"$f":"LOOKUP(V$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*V$7","v":0},{"$f":"LOOKUP(W$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*W$7","v":0},{"$f":"LOOKUP(X$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*X$7","v":0},{"$f":"LOOKUP(Y$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*Y$7","v":0},{"$f":"LOOKUP(Z$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*Z$7","v":0},{"$f":"LOOKUP(AA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AA$7","v":0},{"$f":"LOOKUP(AB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AB$7","v":0},{"$f":"LOOKUP(AC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AC$7","v":0},{"$f":"LOOKUP(AD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AD$7","v":0},{"$f":"LOOKUP(AE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AE$7","v":0},{"$f":"LOOKUP(AF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AF$7","v":0},{"$f":"LOOKUP(AG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AG$7","v":0},{"$f":"LOOKUP(AH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AH$7","v":0},{"$f":"LOOKUP(AI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AI$7","v":0},{"$f":"LOOKUP(AJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AJ$7","v":0},{"$f":"LOOKUP(AK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AK$7","v":0},{"$f":"LOOKUP(AL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AL$7","v":0},{"$f":"LOOKUP(AM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AM$7","v":0},{"$f":"LOOKUP(AN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AN$7","v":0},{"$f":"LOOKUP(AO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AO$7","v":0},{"$f":"LOOKUP(AP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AP$7","v":0},{"$f":"LOOKUP(AQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AQ$7","v":0},{"$f":"LOOKUP(AR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AR$7","v":0},{"$f":"LOOKUP(AS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AS$7","v":0},{"$f":"LOOKUP(AT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AT$7","v":0},{"$f":"LOOKUP(AU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AU$7","v":0},{"$f":"LOOKUP(AV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AV$7","v":0},{"$f":"LOOKUP(AW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AW$7","v":0},{"$f":"LOOKUP(AX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AX$7","v":0},{"$f":"LOOKUP(AY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AY$7","v":0},{"$f":"LOOKUP(AZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*AZ$7","v":0},{"$f":"LOOKUP(BA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BA$7","v":0},{"$f":"LOOKUP(BB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BB$7","v":0},{"$f":"LOOKUP(BC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BC$7","v":0},{"$f":"LOOKUP(BD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BD$7","v":0},{"$f":"LOOKUP(BE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BE$7","v":0},{"$f":"LOOKUP(BF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BF$7","v":0},{"$f":"LOOKUP(BG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BG$7","v":0},{"$f":"LOOKUP(BH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BH$7","v":0},{"$f":"LOOKUP(BI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BI$7","v":0},{"$f":"LOOKUP(BJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BJ$7","v":0},{"$f":"LOOKUP(BK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BK$7","v":0},{"$f":"LOOKUP(BL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BL$7","v":0},{"$f":"LOOKUP(BM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BM$7","v":0},{"$f":"LOOKUP(BN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BN$7","v":0},{"$f":"LOOKUP(BO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BO$7","v":0},{"$f":"LOOKUP(BP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BP$7","v":0},{"$f":"LOOKUP(BQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BQ$7","v":0},{"$f":"LOOKUP(BR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BR$7","v":0},{"$f":"LOOKUP(BS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BS$7","v":0},{"$f":"LOOKUP(BT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BT$7","v":0},{"$f":"LOOKUP(BU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BU$7","v":0},{"$f":"LOOKUP(BV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BV$7","v":0},{"$f":"LOOKUP(BW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BW$7","v":0},{"$f":"LOOKUP(BX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BX$7","v":0},{"$f":"LOOKUP(BY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BY$7","v":0},{"$f":"LOOKUP(BZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*BZ$7","v":0},{"$f":"LOOKUP(CA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CA$7","v":0},{"$f":"LOOKUP(CB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CB$7","v":0},{"$f":"LOOKUP(CC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CC$7","v":0},{"$f":"LOOKUP(CD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CD$7","v":0},{"$f":"LOOKUP(CE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CE$7","v":0},{"$f":"LOOKUP(CF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CF$7","v":0},{"$f":"LOOKUP(CG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CG$7","v":0},{"$f":"LOOKUP(CH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CH$7","v":0},{"$f":"LOOKUP(CI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CI$7","v":0},{"$f":"LOOKUP(CJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CJ$7","v":0},{"$f":"LOOKUP(CK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CK$7","v":0},{"$f":"LOOKUP(CL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CL$7","v":0},{"$f":"LOOKUP(CM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CM$7","v":0},{"$f":"LOOKUP(CN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CN$7","v":0},{"$f":"LOOKUP(CO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CO$7","v":0},{"$f":"LOOKUP(CP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CP$7","v":0},{"$f":"LOOKUP(CQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CQ$7","v":0},{"$f":"LOOKUP(CR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CR$7","v":0},{"$f":"LOOKUP(CS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CS$7","v":0},{"$f":"LOOKUP(CT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CT$7","v":0},{"$f":"LOOKUP(CU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CU$7","v":0},{"$f":"LOOKUP(CV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CV$7","v":0},{"$f":"LOOKUP(CW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CW$7","v":0},{"$f":"LOOKUP(CX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CX$7","v":0},{"$f":"LOOKUP(CY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CY$7","v":0},{"$f":"LOOKUP(CZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*CZ$7","v":0},{"$f":"LOOKUP(DA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DA$7","v":0},{"$f":"LOOKUP(DB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DB$7","v":0},{"$f":"LOOKUP(DC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DC$7","v":0},{"$f":"LOOKUP(DD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DD$7","v":0},{"$f":"LOOKUP(DE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DE$7","v":0},{"$f":"LOOKUP(DF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DF$7","v":0},{"$f":"LOOKUP(DG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DG$7","v":0},{"$f":"LOOKUP(DH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DH$7","v":0},{"$f":"LOOKUP(DI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DI$7","v":0},{"$f":"LOOKUP(DJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DJ$7","v":0},{"$f":"LOOKUP(DK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DK$7","v":0},{"$f":"LOOKUP(DL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DL$7","v":0},{"$f":"LOOKUP(DM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DM$7","v":0},{"$f":"LOOKUP(DN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DN$7","v":0},{"$f":"LOOKUP(DO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DO$7","v":0},{"$f":"LOOKUP(DP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DP$7","v":0},{"$f":"LOOKUP(DQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DQ$7","v":0},{"$f":"LOOKUP(DR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DR$7","v":0},{"$f":"LOOKUP(DS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DS$7","v":0},{"$f":"LOOKUP(DT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DT$7","v":0},{"$f":"LOOKUP(DU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DU$7","v":0},{"$f":"LOOKUP(DV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DV$7","v":0},{"$f":"LOOKUP(DW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DW$7","v":0},{"$f":"LOOKUP(DX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DX$7","v":0},{"$f":"LOOKUP(DY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DY$7","v":0},{"$f":"LOOKUP(DZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*DZ$7","v":0},{"$f":"LOOKUP(EA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EA$7","v":0},{"$f":"LOOKUP(EB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EB$7","v":0},{"$f":"LOOKUP(EC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EC$7","v":0},{"$f":"LOOKUP(ED$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ED$7","v":0},{"$f":"LOOKUP(EE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EE$7","v":0},{"$f":"LOOKUP(EF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EF$7","v":0},{"$f":"LOOKUP(EG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EG$7","v":0},{"$f":"LOOKUP(EH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EH$7","v":0},{"$f":"LOOKUP(EI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EI$7","v":0},{"$f":"LOOKUP(EJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EJ$7","v":0},{"$f":"LOOKUP(EK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EK$7","v":0},{"$f":"LOOKUP(EL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EL$7","v":0},{"$f":"LOOKUP(EM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EM$7","v":0},{"$f":"LOOKUP(EN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EN$7","v":0},{"$f":"LOOKUP(EO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EO$7","v":0},{"$f":"LOOKUP(EP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EP$7","v":0},{"$f":"LOOKUP(EQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EQ$7","v":0},{"$f":"LOOKUP(ER$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ER$7","v":0},{"$f":"LOOKUP(ES$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ES$7","v":0},{"$f":"LOOKUP(ET$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ET$7","v":0},{"$f":"LOOKUP(EU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EU$7","v":0},{"$f":"LOOKUP(EV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EV$7","v":0},{"$f":"LOOKUP(EW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EW$7","v":0},{"$f":"LOOKUP(EX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EX$7","v":0},{"$f":"LOOKUP(EY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EY$7","v":0},{"$f":"LOOKUP(EZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*EZ$7","v":0},{"$f":"LOOKUP(FA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FA$7","v":0},{"$f":"LOOKUP(FB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FB$7","v":0},{"$f":"LOOKUP(FC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FC$7","v":0},{"$f":"LOOKUP(FD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FD$7","v":0},{"$f":"LOOKUP(FE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FE$7","v":0},{"$f":"LOOKUP(FF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FF$7","v":0},{"$f":"LOOKUP(FG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FG$7","v":0},{"$f":"LOOKUP(FH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FH$7","v":0},{"$f":"LOOKUP(FI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FI$7","v":0},{"$f":"LOOKUP(FJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FJ$7","v":0},{"$f":"LOOKUP(FK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FK$7","v":0},{"$f":"LOOKUP(FL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FL$7","v":0},{"$f":"LOOKUP(FM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FM$7","v":0},{"$f":"LOOKUP(FN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FN$7","v":0},{"$f":"LOOKUP(FO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FO$7","v":0},{"$f":"LOOKUP(FP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FP$7","v":0},{"$f":"LOOKUP(FQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FQ$7","v":0},{"$f":"LOOKUP(FR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FR$7","v":0},{"$f":"LOOKUP(FS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FS$7","v":0},{"$f":"LOOKUP(FT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FT$7","v":0},{"$f":"LOOKUP(FU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FU$7","v":0},{"$f":"LOOKUP(FV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FV$7","v":0},{"$f":"LOOKUP(FW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FW$7","v":0},{"$f":"LOOKUP(FX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FX$7","v":0},{"$f":"LOOKUP(FY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FY$7","v":0},{"$f":"LOOKUP(FZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*FZ$7","v":0},{"$f":"LOOKUP(GA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GA$7","v":0},{"$f":"LOOKUP(GB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GB$7","v":0},{"$f":"LOOKUP(GC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GC$7","v":0},{"$f":"LOOKUP(GD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GD$7","v":0},{"$f":"LOOKUP(GE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GE$7","v":0},{"$f":"LOOKUP(GF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GF$7","v":0},{"$f":"LOOKUP(GG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GG$7","v":0},{"$f":"LOOKUP(GH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GH$7","v":0},{"$f":"LOOKUP(GI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GI$7","v":0},{"$f":"LOOKUP(GJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GJ$7","v":0},{"$f":"LOOKUP(GK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GK$7","v":0},{"$f":"LOOKUP(GL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GL$7","v":0},{"$f":"LOOKUP(GM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GM$7","v":0},{"$f":"LOOKUP(GN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GN$7","v":0},{"$f":"LOOKUP(GO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GO$7","v":0},{"$f":"LOOKUP(GP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GP$7","v":0},{"$f":"LOOKUP(GQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GQ$7","v":0},{"$f":"LOOKUP(GR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GR$7","v":0},{"$f":"LOOKUP(GS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GS$7","v":0},{"$f":"LOOKUP(GT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GT$7","v":0},{"$f":"LOOKUP(GU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GU$7","v":0},{"$f":"LOOKUP(GV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GV$7","v":0},{"$f":"LOOKUP(GW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GW$7","v":0},{"$f":"LOOKUP(GX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GX$7","v":0},{"$f":"LOOKUP(GY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GY$7","v":0},{"$f":"LOOKUP(GZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*GZ$7","v":0},{"$f":"LOOKUP(HA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HA$7","v":0},{"$f":"LOOKUP(HB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HB$7","v":0},{"$f":"LOOKUP(HC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HC$7","v":0},{"$f":"LOOKUP(HD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HD$7","v":0},{"$f":"LOOKUP(HE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HE$7","v":0},{"$f":"LOOKUP(HF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HF$7","v":0},{"$f":"LOOKUP(HG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HG$7","v":0},{"$f":"LOOKUP(HH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HH$7","v":0},{"$f":"LOOKUP(HI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HI$7","v":0},{"$f":"LOOKUP(HJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HJ$7","v":0},{"$f":"LOOKUP(HK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HK$7","v":0},{"$f":"LOOKUP(HL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HL$7","v":0},{"$f":"LOOKUP(HM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HM$7","v":0},{"$f":"LOOKUP(HN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HN$7","v":0},{"$f":"LOOKUP(HO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HO$7","v":0},{"$f":"LOOKUP(HP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HP$7","v":0},{"$f":"LOOKUP(HQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HQ$7","v":0},{"$f":"LOOKUP(HR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HR$7","v":0},{"$f":"LOOKUP(HS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HS$7","v":0},{"$f":"LOOKUP(HT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HT$7","v":0},{"$f":"LOOKUP(HU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HU$7","v":0},{"$f":"LOOKUP(HV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HV$7","v":0},{"$f":"LOOKUP(HW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HW$7","v":0},{"$f":"LOOKUP(HX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HX$7","v":0},{"$f":"LOOKUP(HY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HY$7","v":0},{"$f":"LOOKUP(HZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*HZ$7","v":0},{"$f":"LOOKUP(IA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IA$7","v":0},{"$f":"LOOKUP(IB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IB$7","v":0},{"$f":"LOOKUP(IC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IC$7","v":0},{"$f":"LOOKUP(ID$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ID$7","v":0},{"$f":"LOOKUP(IE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IE$7","v":0},{"$f":"LOOKUP(IF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IF$7","v":0},{"$f":"LOOKUP(IG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IG$7","v":0},{"$f":"LOOKUP(IH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IH$7","v":0},{"$f":"LOOKUP(II$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*II$7","v":0},{"$f":"LOOKUP(IJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IJ$7","v":0},{"$f":"LOOKUP(IK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IK$7","v":0},{"$f":"LOOKUP(IL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IL$7","v":0},{"$f":"LOOKUP(IM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IM$7","v":0},{"$f":"LOOKUP(IN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IN$7","v":0},{"$f":"LOOKUP(IO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IO$7","v":0},{"$f":"LOOKUP(IP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IP$7","v":0},{"$f":"LOOKUP(IQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IQ$7","v":0},{"$f":"LOOKUP(IR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IR$7","v":0},{"$f":"LOOKUP(IS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IS$7","v":0},{"$f":"LOOKUP(IT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IT$7","v":0},{"$f":"LOOKUP(IU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IU$7","v":0},{"$f":"LOOKUP(IV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IV$7","v":0},{"$f":"LOOKUP(IW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IW$7","v":0},{"$f":"LOOKUP(IX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IX$7","v":0},{"$f":"LOOKUP(IY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IY$7","v":0},{"$f":"LOOKUP(IZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*IZ$7","v":0},{"$f":"LOOKUP(JA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JA$7","v":0},{"$f":"LOOKUP(JB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JB$7","v":0},{"$f":"LOOKUP(JC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JC$7","v":0},{"$f":"LOOKUP(JD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JD$7","v":0},{"$f":"LOOKUP(JE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JE$7","v":0},{"$f":"LOOKUP(JF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JF$7","v":0},{"$f":"LOOKUP(JG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JG$7","v":0},{"$f":"LOOKUP(JH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JH$7","v":0},{"$f":"LOOKUP(JI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JI$7","v":0},{"$f":"LOOKUP(JJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JJ$7","v":0},{"$f":"LOOKUP(JK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JK$7","v":0},{"$f":"LOOKUP(JL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JL$7","v":0},{"$f":"LOOKUP(JM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JM$7","v":0},{"$f":"LOOKUP(JN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JN$7","v":0},{"$f":"LOOKUP(JO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JO$7","v":0},{"$f":"LOOKUP(JP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JP$7","v":0},{"$f":"LOOKUP(JQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JQ$7","v":0},{"$f":"LOOKUP(JR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JR$7","v":0},{"$f":"LOOKUP(JS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JS$7","v":0},{"$f":"LOOKUP(JT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JT$7","v":0},{"$f":"LOOKUP(JU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JU$7","v":0},{"$f":"LOOKUP(JV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JV$7","v":0},{"$f":"LOOKUP(JW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JW$7","v":0},{"$f":"LOOKUP(JX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JX$7","v":0},{"$f":"LOOKUP(JY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JY$7","v":0},{"$f":"LOOKUP(JZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*JZ$7","v":0},{"$f":"LOOKUP(KA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KA$7","v":0},{"$f":"LOOKUP(KB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KB$7","v":0},{"$f":"LOOKUP(KC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KC$7","v":0},{"$f":"LOOKUP(KD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KD$7","v":0},{"$f":"LOOKUP(KE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KE$7","v":0},{"$f":"LOOKUP(KF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KF$7","v":0},{"$f":"LOOKUP(KG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KG$7","v":0},{"$f":"LOOKUP(KH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KH$7","v":0},{"$f":"LOOKUP(KI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KI$7","v":0},{"$f":"LOOKUP(KJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KJ$7","v":0},{"$f":"LOOKUP(KK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KK$7","v":0},{"$f":"LOOKUP(KL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KL$7","v":0},{"$f":"LOOKUP(KM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KM$7","v":0},{"$f":"LOOKUP(KN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KN$7","v":0},{"$f":"LOOKUP(KO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KO$7","v":0},{"$f":"LOOKUP(KP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KP$7","v":0},{"$f":"LOOKUP(KQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KQ$7","v":0},{"$f":"LOOKUP(KR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KR$7","v":0},{"$f":"LOOKUP(KS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KS$7","v":0},{"$f":"LOOKUP(KT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KT$7","v":0},{"$f":"LOOKUP(KU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KU$7","v":0},{"$f":"LOOKUP(KV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KV$7","v":0},{"$f":"LOOKUP(KW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KW$7","v":0},{"$f":"LOOKUP(KX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KX$7","v":0},{"$f":"LOOKUP(KY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KY$7","v":0},{"$f":"LOOKUP(KZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*KZ$7","v":0},{"$f":"LOOKUP(LA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LA$7","v":0},{"$f":"LOOKUP(LB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LB$7","v":0},{"$f":"LOOKUP(LC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LC$7","v":0},{"$f":"LOOKUP(LD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LD$7","v":0},{"$f":"LOOKUP(LE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LE$7","v":0},{"$f":"LOOKUP(LF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LF$7","v":0},{"$f":"LOOKUP(LG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LG$7","v":0},{"$f":"LOOKUP(LH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LH$7","v":0},{"$f":"LOOKUP(LI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LI$7","v":0},{"$f":"LOOKUP(LJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LJ$7","v":0},{"$f":"LOOKUP(LK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LK$7","v":0},{"$f":"LOOKUP(LL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LL$7","v":0},{"$f":"LOOKUP(LM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LM$7","v":0},{"$f":"LOOKUP(LN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LN$7","v":0},{"$f":"LOOKUP(LO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LO$7","v":0},{"$f":"LOOKUP(LP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LP$7","v":0},{"$f":"LOOKUP(LQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LQ$7","v":0},{"$f":"LOOKUP(LR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LR$7","v":0},{"$f":"LOOKUP(LS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LS$7","v":0},{"$f":"LOOKUP(LT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LT$7","v":0},{"$f":"LOOKUP(LU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LU$7","v":0},{"$f":"LOOKUP(LV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LV$7","v":0},{"$f":"LOOKUP(LW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LW$7","v":0},{"$f":"LOOKUP(LX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LX$7","v":0},{"$f":"LOOKUP(LY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LY$7","v":0},{"$f":"LOOKUP(LZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*LZ$7","v":0},{"$f":"LOOKUP(MA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MA$7","v":0},{"$f":"LOOKUP(MB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MB$7","v":0},{"$f":"LOOKUP(MC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MC$7","v":0},{"$f":"LOOKUP(MD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MD$7","v":0},{"$f":"LOOKUP(ME$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ME$7","v":0},{"$f":"LOOKUP(MF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MF$7","v":0},{"$f":"LOOKUP(MG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MG$7","v":0},{"$f":"LOOKUP(MH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MH$7","v":0},{"$f":"LOOKUP(MI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MI$7","v":0},{"$f":"LOOKUP(MJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MJ$7","v":0},{"$f":"LOOKUP(MK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MK$7","v":0},{"$f":"LOOKUP(ML$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ML$7","v":0},{"$f":"LOOKUP(MM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MM$7","v":0},{"$f":"LOOKUP(MN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MN$7","v":0},{"$f":"LOOKUP(MO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MO$7","v":0},{"$f":"LOOKUP(MP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MP$7","v":0},{"$f":"LOOKUP(MQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MQ$7","v":0},{"$f":"LOOKUP(MR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MR$7","v":0},{"$f":"LOOKUP(MS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MS$7","v":0},{"$f":"LOOKUP(MT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MT$7","v":0},{"$f":"LOOKUP(MU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MU$7","v":0},{"$f":"LOOKUP(MV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MV$7","v":0},{"$f":"LOOKUP(MW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MW$7","v":0},{"$f":"LOOKUP(MX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MX$7","v":0},{"$f":"LOOKUP(MY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MY$7","v":0},{"$f":"LOOKUP(MZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*MZ$7","v":0},{"$f":"LOOKUP(NA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NA$7","v":0},{"$f":"LOOKUP(NB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NB$7","v":0},{"$f":"LOOKUP(NC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NC$7","v":0},{"$f":"LOOKUP(ND$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ND$7","v":0},{"$f":"LOOKUP(NE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NE$7","v":0},{"$f":"LOOKUP(NF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NF$7","v":0},{"$f":"LOOKUP(NG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NG$7","v":0},{"$f":"LOOKUP(NH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NH$7","v":0},{"$f":"LOOKUP(NI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NI$7","v":0},{"$f":"LOOKUP(NJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NJ$7","v":0},{"$f":"LOOKUP(NK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NK$7","v":0},{"$f":"LOOKUP(NL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NL$7","v":0},{"$f":"LOOKUP(NM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NM$7","v":0},{"$f":"LOOKUP(NN$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NN$7","v":0},{"$f":"LOOKUP(NO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NO$7","v":0},{"$f":"LOOKUP(NP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NP$7","v":0},{"$f":"LOOKUP(NQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NQ$7","v":0},{"$f":"LOOKUP(NR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NR$7","v":0},{"$f":"LOOKUP(NS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NS$7","v":0},{"$f":"LOOKUP(NT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NT$7","v":0},{"$f":"LOOKUP(NU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NU$7","v":0},{"$f":"LOOKUP(NV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NV$7","v":0},{"$f":"LOOKUP(NW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NW$7","v":0},{"$f":"LOOKUP(NX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NX$7","v":0},{"$f":"LOOKUP(NY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NY$7","v":0},{"$f":"LOOKUP(NZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*NZ$7","v":0},{"$f":"LOOKUP(OA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OA$7","v":0},{"$f":"LOOKUP(OB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OB$7","v":0},{"$f":"LOOKUP(OC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OC$7","v":0},{"$f":"LOOKUP(OD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OD$7","v":0},{"$f":"LOOKUP(OE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OE$7","v":0},{"$f":"LOOKUP(OF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OF$7","v":0},{"$f":"LOOKUP(OG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OG$7","v":0},{"$f":"LOOKUP(OH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OH$7","v":0},{"$f":"LOOKUP(OI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OI$7","v":0},{"$f":"LOOKUP(OJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OJ$7","v":0},{"$f":"LOOKUP(OK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OK$7","v":0},{"$f":"LOOKUP(OL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OL$7","v":0},{"$f":"LOOKUP(OM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OM$7","v":0},{"$f":"LOOKUP(ON$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*ON$7","v":0},{"$f":"LOOKUP(OO$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OO$7","v":0},{"$f":"LOOKUP(OP$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OP$7","v":0},{"$f":"LOOKUP(OQ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OQ$7","v":0},{"$f":"LOOKUP(OR$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OR$7","v":0},{"$f":"LOOKUP(OS$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OS$7","v":0},{"$f":"LOOKUP(OT$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OT$7","v":0},{"$f":"LOOKUP(OU$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OU$7","v":0},{"$f":"LOOKUP(OV$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OV$7","v":0},{"$f":"LOOKUP(OW$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OW$7","v":0},{"$f":"LOOKUP(OX$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OX$7","v":0},{"$f":"LOOKUP(OY$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OY$7","v":0},{"$f":"LOOKUP(OZ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*OZ$7","v":0},{"$f":"LOOKUP(PA$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PA$7","v":0},{"$f":"LOOKUP(PB$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PB$7","v":0},{"$f":"LOOKUP(PC$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PC$7","v":0},{"$f":"LOOKUP(PD$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PD$7","v":0},{"$f":"LOOKUP(PE$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PE$7","v":0},{"$f":"LOOKUP(PF$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PF$7","v":0},{"$f":"LOOKUP(PG$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PG$7","v":0},{"$f":"LOOKUP(PH$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PH$7","v":0},{"$f":"LOOKUP(PI$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PI$7","v":0},{"$f":"LOOKUP(PJ$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PJ$7","v":0},{"$f":"LOOKUP(PK$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PK$7","v":0},{"$f":"LOOKUP(PL$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PL$7","v":0},{"$f":"LOOKUP(PM$86,'Input Time Series'!$47:$47,'Input Time Series'!60:60)*$I98*PM$7","v":0}]
[]
[null,null,null,null,"Inflation Index",null,null,null,"Escalation","Code"]
[null,null,null,null,null,{"$f":"'Input Constant'!E137","v":"O&M"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G137=\"\",\"-\",'Input Constant'!G137)","v":"General Inflation USD"},{"$f":"'Input Constant'!H137","v":2},null,null,null,null,{"$f":"CHOOSE($J101,O$23,O$27,O$30)","v":1.0249999999999999},1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,{"$f":"CHOOSE($J101,Y$23,Y$27,Y$30)","v":1.0249999999999999},1.0249999999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,{"$f":"CHOOSE($J101,AI$23,AI$27,AI$30)","v":1.0506249999999999},1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,{"$f":"CHOOSE($J101,AS$23,AS$27,AS$30)","v":1.0768906249999999},1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,{"$f":"CHOOSE($J101,BC$23,BC$27,BC$30)","v":1.1038128906249998},1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1314082128906247,1.1314082128906247,{"$f":"CHOOSE($J101,BM$23,BM$27,BM$30)","v":1.1314082128906247},1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,{"$f":"CHOOSE($J101,BW$23,BW$27,BW$30)","v":1.1596934182128902},1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,{"$f":"CHOOSE($J101,CG$23,CG$27,CG$30)","v":1.1596934182128902},1.1596934182128902,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,{"$f":"CHOOSE($J101,CQ$23,CQ$27,CQ$30)","v":1.1886857536682123},1.1886857536682123,1.1886857536682123,1.1886857536682123,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,{"$f":"CHOOSE($J101,DA$23,DA$27,DA$30)","v":1.2184028975099175},1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,{"$f":"CHOOSE($J101,DK$23,DK$27,DK$30)","v":1.2488629699476652},1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2800845441963566,1.2800845441963566,{"$f":"CHOOSE($J101,DU$23,DU$27,DU$30)","v":1.2800845441963566},1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,{"$f":"CHOOSE($J101,EE$23,EE$27,EE$30)","v":1.3120866578012655},1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,{"$f":"CHOOSE($J101,EO$23,EO$27,EO$30)","v":1.3120866578012655},1.3120866578012655,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,{"$f":"CHOOSE($J101,EY$23,EY$27,EY$30)","v":1.3448888242462971},1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,{"$f":"CHOOSE($J101,FI$23,FI$27,FI$30)","v":1.3785110448524545},1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,{"$f":"CHOOSE($J101,FS$23,FS$27,FS$30)","v":1.4129738209737657},1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4482981664981096,1.4482981664981096,{"$f":"CHOOSE($J101,GC$23,GC$27,GC$30)","v":1.4482981664981096},1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,{"$f":"CHOOSE($J101,GM$23,GM$27,GM$30)","v":1.4845056206605622},1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,{"$f":"CHOOSE($J101,GW$23,GW$27,GW$30)","v":1.4845056206605622},1.4845056206605622,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,{"$f":"CHOOSE($J101,HG$23,HG$27,HG$30)","v":1.5216182611770761},1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,{"$f":"CHOOSE($J101,HQ$23,HQ$27,HQ$30)","v":1.5596587177065029},1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,{"$f":"CHOOSE($J101,IA$23,IA$27,IA$30)","v":1.5986501856491653},1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.6386164402903942,1.6386164402903942,{"$f":"CHOOSE($J101,IK$23,IK$27,IK$30)","v":1.6386164402903942},1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,{"$f":"CHOOSE($J101,IU$23,IU$27,IU$30)","v":1.6795818512976539},1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,{"$f":"CHOOSE($J101,JE$23,JE$27,JE$30)","v":1.6795818512976539},1.6795818512976539,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,{"$f":"CHOOSE($J101,JO$23,JO$27,JO$30)","v":1.721571397580095},1.721571397580095,1.721571397580095,1.721571397580095,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,{"$f":"CHOOSE($J101,JY$23,JY$27,JY$30)","v":1.7646106825195973},1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,{"$f":"CHOOSE($J101,KI$23,KI$27,KI$30)","v":1.8087259495825871},1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8539440983221516,1.8539440983221516,{"$f":"CHOOSE($J101,KS$23,KS$27,KS$30)","v":1.8539440983221516},1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"CHOOSE($J101,LI$23,LI$27,LI$30)","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,2.0464073942261325,2.0464073942261325,{"$f":"CHOOSE($J101,MO$23,MO$27,MO$30)","v":2.0464073942261325},2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,{"$f":"CHOOSE($J101,NU$23,NU$27,NU$30)","v":2.1500067685588302},2.1500067685588302,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366]
[null,null,null,null,null,{"$f":"'Input Constant'!E138","v":"SPV Costs"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G138=\"\",\"-\",'Input Constant'!G138)","v":"General Inflation USD"},{"$f":"'Input Constant'!H138","v":2},null,null,null,null,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,{"$f":"CHOOSE($J102,LC$23,LC$27,LC$30)","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,{"$f":"CHOOSE($J102,NO$23,NO$27,NO$30)","v":2.1500067685588302},2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366]
[null,null,null,null,null,{"$f":"'Input Constant'!E139","v":"Insurance"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G139=\"\",\"-\",'Input Constant'!G139)","v":"General Inflation USD"},{"$f":"'Input Constant'!H139","v":2},null,null,null,null,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9478000182997102,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,1.9964950187572028,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0464073942261325,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.0975675790817858,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.1500067685588302,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2037569377728006,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.2588508612171205,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3153221327475482,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366,2.3732051860662366]
[null,null,null,null,null,{"$f":"'Input Constant'!E140","v":"Land Lease"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G140=\"\",\"-\",'Input Constant'!G140)","v":"OpEx - 1% p.a"},{"$f":"'Input Constant'!H140","v":3},null,null,null,null,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686]
[null,null,null,null,null,{"$f":"'Input Constant'!E141","v":"Security"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G141=\"\",\"-\",'Input Constant'!G141)","v":"OpEx - 1% p.a"},{"$f":"'Input Constant'!H141","v":3},null,null,null,null,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3613274044862353,1.3613274044862353,1.3613274044862353,{"$f":"CHOOSE($J105,NN$23,NN$27,NN$30)","v":1.3613274044862353},1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686]
[null,null,null,null,null,{"$f":"'Input Constant'!E142","v":"Community Payment"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G142=\"\",\"-\",'Input Constant'!G142)","v":"Zero-Inflation"},{"$f":"'Input Constant'!H142","v":1},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CHOOSE($J106,LC$23,LC$27,LC$30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"'Input Constant'!E143","v":"Transmission line payment"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G143=\"\",\"-\",'Input Constant'!G143)","v":"OpEx - 1% p.a"},{"$f":"'Input Constant'!H143","v":3},null,null,null,null,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.2952563149674063,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3082088781170804,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3212909668982513,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3345038765672339,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3478489153329063,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3613274044862353,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3749406785310978,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.3886900853164088,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4025769861695729,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686,1.4166027560312686]
[null,null,null,null,null,{"$f":"'Input Constant'!E144","v":"Spare"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G144=\"\",\"-\",'Input Constant'!G144)","v":"Zero-Inflation"},{"$f":"'Input Constant'!H144","v":1},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"'Input Constant'!E145","v":"Spare"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G145=\"\",\"-\",'Input Constant'!G145)","v":"Zero-Inflation"},{"$f":"'Input Constant'!H145","v":1},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CHOOSE($J109,NN$23,NN$27,NN$30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"'Input Constant'!E146","v":"Spare"},{"$f":"[0]!units","v":"$000's"},"Inflation Index Name and Code",{"$f":"IF('Input Constant'!G146=\"\",\"-\",'Input Constant'!G146)","v":"Zero-Inflation"},{"$f":"'Input Constant'!H146","v":1},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CHOOSE($J110,LC$23,LC$27,LC$30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"\"Nominal - \" & 'Input Constant'!$G$47","v":"Nominal - USD"}]
[null,null,null,null,null,{"$f":"'Input Constant'!E137","v":"O&M"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O113:LB113)","v":19248.484757099839},14400.800728548425,null,{"$f":"O101*O89","v":46.959759999999989},{"$f":"P101*P89","v":46.959759999999989},46.959759999999989,46.959759999999989,46.959759999999989,46.959759999999989,46.959759999999989,46.959759999999989,46.959759999999989,46.959759999999989,46.959759999999989,46.959759999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,48.133753999999989,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,49.337097849999985,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,50.570525296249983,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,51.834788428656225,53.130658139372628,53.130658139372628,53.130658139372628,53.130658139372628,53.130658139372628,{"$f":"CB101*CB89","v":53.130658139372628},53.130658139372628,53.130658139372628,53.130658139372628,53.130658139372628,53.130658139372628,53.130658139372628,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,54.458924592856938,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,55.820397707678353,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,57.215907650370305,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,58.646305341629549,60.112462975170288,60.112462975170288,60.112462975170288,60.112462975170288,60.112462975170288,60.112462975170288,60.112462975170288,60.112462975170288,60.112462975170288,{"$f":"EN101*EN89","v":60.112462975170288},60.112462975170288,60.112462975170288,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,61.61527454954954,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,63.155656413288277,64.734547823620474,64.734547823620474,64.734547823620474,64.734547823620474,64.734547823620474,{"$f":"FT101*FT89","v":64.734547823620474},64.734547823620474,64.734547823620474,64.734547823620474,64.734547823620474,64.734547823620474,64.734547823620474,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,66.352911519210977,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,68.011734307191247,69.71202766487103,{"$f":"GZ101*GZ89","v":69.71202766487103},69.71202766487103,69.71202766487103,69.71202766487103,69.71202766487103,69.71202766487103,69.71202766487103,69.71202766487103,69.71202766487103,69.71202766487103,69.71202766487103,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,71.454828356492797,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,73.241199065405098,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,75.07222904204022,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,76.949034768091224,78.872760637293496,78.872760637293496,78.872760637293496,78.872760637293496,78.872760637293496,{"$f":"JL101*JL89","v":78.872760637293496},78.872760637293496,78.872760637293496,78.872760637293496,78.872760637293496,78.872760637293496,78.872760637293496,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,80.844579653225821,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,82.865694144556471,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,84.937336498170367,{"$f":"LC101*LC89","v":87.060769910624629},87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,87.060769910624629,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,89.237289158390226,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,91.468221387349971,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,93.754926922033704,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,96.098800095084556,0,0,0,0,{"$f":"NO101*NO89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E138","v":"SPV Costs"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,14004.683212483316,10473.309620762493,null,{"$f":"O102*O90","v":34.166666666666657},34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,34.166666666666657,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.020833333333329,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,35.896354166666654,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,36.793763020833318,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,37.713607096354153,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,38.656447273763,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,39.622858455607073,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,40.613429916997241,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,41.62876566492217,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,42.669484806545213,43.736221926708843,43.736221926708843,43.736221926708843,43.736221926708843,43.736221926708843,43.736221926708843,43.736221926708843,43.736221926708843,43.736221926708843,{"$f":"EN102*EN90","v":43.736221926708843},43.736221926708843,43.736221926708843,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,44.82962747487656,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,45.950368161748479,47.099127365792185,47.099127365792185,47.099127365792185,47.099127365792185,47.099127365792185,{"$f":"FT102*FT90","v":47.099127365792185},47.099127365792185,47.099127365792185,47.099127365792185,47.099127365792185,47.099127365792185,47.099127365792185,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,48.276605549936981,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,49.483520688685402,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,50.720608705902528,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,51.988623923550087,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,53.288339521638832,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,54.620548009679801,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,55.986061709921792,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,57.385713252669824,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,58.820356083986567,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,60.290864986086227,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,61.798136610738375,{"$f":"LC102*LC90","v":63.343090026006834},63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,63.343090026006834,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,64.926667276657,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,66.549833958573416,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,68.213579807537741,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,69.918919302726181,0,0,0,0,{"$f":"NO102*NO90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E139","v":"Insurance"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,7674.5664004408573,5739.3736721778514,null,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,18.723333333333329,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.191416666666665,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,19.671202083333331,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.162982135416662,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,20.667056688802077,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.183733106022125,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,21.713326433672677,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.256159594514493,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,22.812563584377351,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.38287767398678,23.967449615836451,23.967449615836451,23.967449615836451,23.967449615836451,23.967449615836451,23.967449615836451,23.967449615836451,23.967449615836451,23.967449615836451,{"$f":"EN103*EN91","v":23.967449615836451},23.967449615836451,23.967449615836451,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,24.566635856232359,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.180801752638168,25.810321796454119,25.810321796454119,25.810321796454119,25.810321796454119,25.810321796454119,{"$f":"FT103*FT91","v":25.810321796454119},25.810321796454119,25.810321796454119,25.810321796454119,25.810321796454119,25.810321796454119,25.810321796454119,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,26.455579841365466,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.116969337399603,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,27.794893570834589,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,28.489765910105451,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.202010057858086,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,29.932060309304532,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,30.680361817037145,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,31.447370862463067,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,32.233555134024641,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.039394012375254,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,33.865378862684636,{"$f":"LC103*LC91","v":34.712013334251751},34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,34.712013334251751,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,35.579813667608036,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,36.469309009298236,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,37.381041734530683,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,38.315567777893953,0,0,0,0,{"$f":"NO103*NO91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E140","v":"Land Lease"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,242.46786772229476,295.11364036827928,null,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,{"$f":"EM104*EM92","v":0.79026507888793251},{"$f":"EN104*EN92","v":0.79026507888793251},0.79026507888793251,0.79026507888793251,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,{"$f":"FT104*FT92","v":0.81421090104331573},0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,{"$f":"JK104*JK92","v":0.88167373399023585},0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E141","v":"Security"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,5705.1262993481323,5236.6548103812465,null,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,16.833333333333332,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.001666666666665,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.171683333333331,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.343400166666665,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,17.516834168333329,{"$f":"BW105*BW93","v":17.692002510016664},17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.692002510016664,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,17.868922535116827,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.047611760467998,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.228087878072678,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.410368756853405,18.594472444421939,18.594472444421939,18.594472444421939,18.594472444421939,{"$f":"EI105*EI93","v":18.594472444421939},18.594472444421939,18.594472444421939,18.594472444421939,18.594472444421939,18.594472444421939,18.594472444421939,18.594472444421939,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.780417168866162,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,18.968221340554823,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.15790355396037,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.349482589499974,19.542977415394972,19.542977415394972,19.542977415394972,19.542977415394972,19.542977415394972,19.542977415394972,19.542977415394972,19.542977415394972,{"$f":"GU105*GU93","v":19.542977415394972},19.542977415394972,19.542977415394972,19.542977415394972,19.738407189548923,{"$f":"GZ105*GZ93","v":19.738407189548923},19.738407189548923,19.738407189548923,19.738407189548923,19.738407189548923,19.738407189548923,19.738407189548923,19.738407189548923,19.738407189548923,19.738407189548923,19.738407189548923,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,19.935791261444415,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.135149174058856,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.336500665799448,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.539865672457445,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.745264329182021,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,20.952716972473841,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.162244142198581,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.373866583620565,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.587605249456768,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,21.803481301951336,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.021516114970851,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.241731276120561,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,22.46414858888177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E142","v":"Community Payment"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,1125,900,null,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"AE106*AE94","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,0,0,0,{"$f":"NN106*NN94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E143","v":"Transmission line payment"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,242.46786772229476,295.11364036827928,null,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.71541666666666659,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72257083333333327,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.72979654166666652,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.73709450708333324,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.74446545215416648,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75191010667570823,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.75942920774246525,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.76702349981988993,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.7746937348180889,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.78244067216626978,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79026507888793251,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.79816772967681182,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.80614940697357995,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.81421090104331573,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.82235301005374895,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83057654015428639,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.83888230555582932,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.84727112861138765,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.85574383989750147,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.86430127829647652,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.87294429107944138,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.88167373399023585,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89049047133013826,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.89939537604343966,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,0.90838932980387399,{"$f":"LC107*LC95","v":0.9174732231019127},0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.9174732231019127,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.92664795533293187,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.93591443488626125,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.9452735792351239,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0.95472631502747518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E144","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT108*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E145","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CP109*CP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FB109*FB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KY109*KY97","v":0},{"$f":"KZ109*KZ97","v":0},{"$f":"LA109*LA97","v":0},{"$f":"LB109*LB97","v":0},{"$f":"LC109*LC97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO109*NO97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E146","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE110*AE98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL110*JL98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC110*LC98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO110*NO98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O123:LB123)","v":48242.796404816931},37340.366112606709,null,{"$f":"SUM(O113:O122)","v":121.86392666666664},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,{"$f":"SUM(BC113:BC122)","v":130.09485963333327},130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,{"$f":"SUM(DO113:DO122)","v":145.18471224737871},145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,{"$f":"SUM(GA113:GA122)","v":165.82928552012092},165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,{"$f":"SUM(IM113:IM122)","v":185.43994058341696},185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,{"$f":"SUM(KY113:KY122)","v":207.54149721482167},{"$f":"SUM(KZ113:KZ122)","v":207.54149721482167},{"$f":"SUM(LA113:LA122)","v":207.54149721482167},{"$f":"SUM(LB113:LB122)","v":207.54149721482167},{"$f":"SUM(LC113:LC122)","v":212.28842496654386},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,0,0,0,0,{"$f":"SUM(NO113:NO122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA (Before PRI, PRG and L/C Fees)"]
[null,null,null,"Revenues",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O126:LB126)","v":223682.14419096522},null,null,{"$f":"O81","v":796.70328382077628},723.16144223731987,687.68072919267013,776.70506374106458,879.9216835073189,931.52999339044618,918.62791591966436,949.59290184954045,881.21189125439707,941.20655149353252,888.95313773686621,886.37272224270998,796.46743205539326,722.72627657037901,687.05680507742966,775.77085433934258,878.59480481778417,929.85035769359126,916.69154702999435,947.30200386109118,878.83500308446901,938.38147492696066,886.02331855536545,883.1820494107975,793.59888358453577,720.12190085048724,684.57962380503636,772.97234927372449,875.42365994030024,926.49245973729842,913.37938221089973,943.87739338700021,875.66498546814694,934.99484102876431,882.82397669291527,879.99124859335757,790.73068826633482,717.51828430384126,682.103581052001,770.1755849142819,872.25501887425537,923.13775660035901,910.07092181347741,940.45718403045942,872.49087817745533,931.60441013333661,879.62157001133369,876.79792841401434,787.85900882024089,714.91036268040216,679.62235929875169,767.37178648594295,869.07702389464077,919.77173367138596,906.74985594803456,937.02245508270005,869.30205014598982,928.1967837179111,876.40157818450507,873.58569076732135,784.96954975537665,712.28557577782169,677.12440943869956,764.54834086560561,{"$f":"CA81","v":865.87588979408429},916.38031306124753,903.40282676188394,933.55994054738142,866.07783037516197,924.7504255464255,873.14415551988225,870.33525691092768,782.04620273623016,709.6304451662769,674.59799988719465,761.69318280617222,862.63933357794224,912.95190916601575,900.01985212890645,930.06081161671409,862.837715574821,921.28761503189764,869.87167307758273,867.07030014276438,779.11000104340997,706.96383295189798,672.06084920078729,758.82608651906139,859.38947883388789,909.50965823641536,896.62345786574429,926.54805400192879,859.57634302982922,917.80234608332444,866.57820417184803,863.78464954745994,776.15464295587594,704.27931177802122,669.50617361393461,755.93865674041194,856.11595729439,906.0417066651296,893.20106175659123,923.00773968381827,856.28883030849227,914.28848663424003,863.25711988719718,860.47083385583301,773.17387039643734,701.5716296928465,666.92938577435336,753.02615647536106,852.81392184820027,902.54345449729215,889.74866844487724,919.43629704525199,852.96324042142908,910.73384556812471,859.89741582927149,857.11840534184159,770.15848207464592,698.8326122688627,664.32288090369752,750.08018049125235,849.47406544976695,899.00526896896963,886.25700263732574,915.82436944734161,{"$f":"EM81","v":849.61835427630967},907.15869189785963,856.51842692773118,853.74683955705257,767.1261233768729,696.07840728458928,661.7021391010469,747.1183488607852,846.11650868049446,895.44861339262457,882.74739587506531,912.19417831451801,846.24766597757446,903.55626490704219,853.11393951006312,850.35011754489472,764.07099473570258,693.30338565254431,659.06146096545433,744.13384614177244,842.73308820932255,891.86439323929631,879.21041918275523,908.53550155341736,842.85038172544125,899.92524045893538,849.68226819252584,846.92611145263879,760.99086884081134,690.50523087719375,656.39836373429137,741.12356263330651,839.31992391140875,888.24813540033108,875.64128956030163,904.84301110443857,839.41183576869912,896.24958187603477,846.20792666734167,843.45903015407464,757.8729822940378,687.67369738450952,653.70437668459886,738.07931962242378,835.86937356677868,884.5934102831277,872.03535662239813,901.11364453289445,835.95884688011324,892.55963764818284,842.72113374305434,839.98060493402988,754.74539138219257,684.83381613989468,651.00288908124389,735.02708277102511,832.41032557344693,880.93026054236088,868.42169727594569,897.37689144115564,832.49010581915263,888.85346928959632,839.2195655340555,836.48801133397251,{"$f":"GY81","v":751.60581314670617},681.98375446575119,648.29238561831539,731.96538885337566,828.94141244492096,877.25753534588262,864.79947869508953,893.63220271515502,829.01476405844937,885.14115251467615,835.71301326104526,832.99129496275054,748.46211466495799,679.12956460035514,645.57758782121641,728.89844227754588,825.46607823403838,873.57753124105568,861.16959234364322,889.87908230930316,825.52164261991584,881.40935327920374,832.18761082301421,829.4753208539446,745.30228578872425,676.2618377420572,642.85096596201493,725.8192856457058,821.97824955792032,869.88566890036168,857.52940514737747,886.11675190242579,822.04024232781103,877.69148013379561,828.67664548549658,825.97506320622222,742.15663733645658,673.4070328385759,640.13668000879818,722.75411420500291,818.50632574196425,866.21070683581547,853.90594783029201,882.37178103225676,818.56547439163478,873.98076313905096,825.17250495223163,822.48167840300653,739.01792042895829,337.44036394416821,321.38853132294975,363.54608482542454,412.50500111749756,437.36292254564256,431.9830759358249,447.20899888239558,415.5630649349111,444.51622834906635,420.44272940511598,419.84652183131072,377.91612932840923,343.54181215488694,327.17248307133798,370.05890357914649,{"$f":"JK81","v":419.859928921289},445.1251813081725,439.61323338140772,455.14573837317789,422.99119951333148,452.49932520556285,428.02775091003571,427.45614448282015,384.79636944987914,349.82498560175378,333.18364716803939,376.88799116165865,427.64318496716226,453.41285164297454,447.83507537030061,463.65768903706174,430.87965814545822,460.93770129512444,436.00941863626991,435.42678878696859,391.9712761103608,356.34755935518888,339.39569436932976,383.91461698902197,435.61576709861396,461.86553797845664,456.18345086453337,472.30068457143256,438.9113572132556,469.52935261363666,444.13611097942544,443.54230389553737,399.27669681370526,362.98888069378529,345.72093071996625,391.069378140124,443.73385635084543,470.47261851000593,464.68444245504952,481.10181374669105,447.09011594234966,478.27844694099241,452.41184544256834,451.80677941247336,{"$f":"LC81","v":406.71698323720619},369.75353497255173,352.16432225345972,398.35854707918998,452.00533737095014,479.24323991413115,473.34788686605799,490.07209115394181,455.44992970768561,487.2221775220811,460.87255970565633,460.25688451146453,414.32439252169468,376.67014131573495,358.75245436707013,405.81146104189884,460.46263655008028,488.21089911417084,482.20596789227682,499.24390547081606,463.95092654967596,496.31695933751217,469.47617372727785,468.84971659775039,422.06030077936526,383.70358332674579,365.45187854368953,413.3902811341585,469.06281589874118,497.33006724069361,491.21371323310996,508.57069182713838,472.61901945967816,505.59051559173656,478.24891370913349,477.6114692144958,429.94828957214253,390.87530139211168,372.28301712872633,421.11811060547501,477.83209238215574,506.62854356805587,500.39858271408872,518.08088285977021,481.45757022990495,515.04644314769234,487.19418249582401,486.54554118112276,437.99141897908731,398.18807791328987,379.24852057385067,428.99794802139593,486.773868906426,516.10993660027259,509.76414099883868,527.77816974643486,490.49494228095119,524.71508690844598,496.34068650203614,495.68060324919327,0,0,0,0,{"$f":"NO81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Operating Expenses",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O127:LB127)","v":48242.796404816931},null,null,{"$f":"O123","v":121.86392666666664},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,{"$f":"CA123","v":135.91666124252581},135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,{"$f":"EM123","v":151.74113711991336},151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,{"$f":"GY123","v":173.39370174226877},173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,{"$f":"JK123","v":193.96445654958885},193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,{"$f":"LC123","v":212.28842496654386},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,0,0,0,0,{"$f":"NO123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Variable Expenses",null,null,{"$f":"units","v":"$000's"}]
[null,null,null,"Operating Margin",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(O129:LB129)","v":175439.34778614808},null,null,{"$f":"O126-O127","v":674.83935715410962},{"$f":"P126-P127","v":601.29751557065322},565.81680252600347,654.84113707439792,758.05775684065225,809.66606672377952,796.7639892529977,827.7289751828738,759.34796458773042,819.34262482686586,767.08921107019955,764.50879557604333,671.9246197220599,598.18346423704565,562.5139927440963,651.22804200600922,754.05199248445081,805.3075453602579,792.14873469666099,822.75919152775782,754.29219075113565,813.8386625936273,761.48050622203209,758.63923707746414,666.3129530678691,592.83597033382057,557.2936932883697,645.68641875705782,748.13772942363357,799.20652922063175,786.09345169423307,816.59146287033354,748.37905495148027,807.70891051209765,755.5380461762486,752.7053180766909,660.63582863300155,587.42342467050798,552.00872141866773,640.08072528094863,{"$f":"BC126-BC127","v":742.1601592409221},793.04289696702574,779.97606218014414,810.36232439712614,742.39601854412206,801.50955050000334,749.52671037800042,746.70306878068106,654.88779153378675,581.93914539394802,546.65114201229756,634.40056919948881,736.10580660818664,786.80051638493183,773.77863866158043,804.05123779624591,736.33083285953569,795.22556643145697,743.43036089805094,740.61447348086722,649.05288851285081,576.36891453529586,541.20774819617372,628.63167962307978,729.95922855155845,780.4636518187217,767.48616551935811,797.64327930485558,730.16116913263613,788.83376430389967,737.22749427735641,734.41859566840185,643.11331230349174,570.69755473353848,535.66510945445611,622.76029237343369,723.70644314520382,774.01901873327733,761.08696169616792,791.12792118397556,723.90482514208247,782.35472459915923,730.9387826448442,728.13740971002585,637.08835506411219,564.94218697260021,530.03920322148952,616.80444053976362,717.36783285459001,767.48801225711759,754.60181188644651,784.5264080226309,717.55469705053133,775.78070010402666,724.55655819255026,721.76300356816205,630.96993070849726,559.09459953064254,524.32146136655592,610.75394449303326,710.93124504701132,760.85699441775091,748.01634950921255,777.82302743643959,{"$f":"DO126-DO127","v":711.10411806111358},769.10377438686135,718.07240763981849,715.28612160845432,624.74995247308982,553.14771176949898,518.50546785100585,604.60223855201355,704.39000392485275,754.11953657394463,741.32475052152972,771.01237912190447,704.53932249808156,762.30992764477719,711.47349790592398,708.69448741849408,618.41734495473258,547.09147514894937,512.58174378378419,598.33904337133902,697.73292832985362,747.2641318490563,734.51586551741241,764.08323232742828,697.87721715639634,755.41755477794629,704.77728980781785,702.00570243713923,611.98783286799471,540.94011677571098,506.56384859216865,591.98005835190702,690.97821817161616,740.31032288374627,727.60910536618712,757.05588780563971,691.10937546869627,748.41797439816401,697.97564900118482,695.21182703601653,605.45364825352567,534.68603917036739,500.44411448327742,585.51649965959552,684.11574172714563,733.24704675711939,720.59307270057832,749.91815507124045,684.23303524326434,741.30789397675846,691.06492171034893,688.30876497046188,598.81054649889757,528.32490853527997,494.21804139237759,578.94324029139273,677.13960156949497,726.0678130584173,713.46096721838785,742.66268876252479,677.23151342678534,734.06925953412099,684.02760432542789,681.27870781216086,{"$f":"GA126-GA127","v":592.04369677391685},521.84441186438858,487.87509116447791,572.25003410230283,670.04008804665773,718.76412476300675,706.20607110227718,735.28435901277351,670.12956135999229,726.7303521280619,676.89184822293339,674.15131941390894,585.17903655321277,515.26746131091488,481.4365342522641,565.46072794204531,662.84397074446713,711.36390571338109,698.85534244696589,727.81053661217584,662.92375099017283,719.28711446061652,669.65321070507571,666.92165650499271,578.21211140443734,508.59005272348242,474.89868387604662,558.57168711110694,655.54771070265224,703.86383360361378,691.40577695282082,720.23850097288619,655.62106231618054,711.74745077240732,662.31931151877643,659.59759322048171,571.14856295614243,501.81601289153957,468.26403611240085,551.58489056873032,648.15252652522281,696.26397953224011,683.85604063482765,712.56553060048759,648.20809091110027,704.09580157038818,654.87405911419864,652.16176914512903,563.97410028996842,494.93365224330131,461.52278046325904,544.49110014694998,640.65006405916438,688.55748340160585,676.20121964862165,704.78856640366985,640.7120568290552,696.36329463503967,647.34845998674064,644.64687770746627,556.71669675303963,487.96709225515895,454.69673942538122,537.31417362158595,{"$f":"IM126-IM127","v":633.06638515854729},680.77076625239852,668.46600724687505,696.93184044883981,633.12553380821782,688.54082255563401,639.73256436881468,637.04173781958957,549.36670787929177,147.78915139450172,131.73731877328325,173.89487227575805,222.85378856783106,247.71170999597607,242.3318633861584,257.55778633272905,225.9118523852446,254.86501579939986,230.79151685544949,230.19530928164423,183.95167277882038,149.5773556052981,133.20802652174913,176.09444702955764,225.89547237170015,251.16072475858365,245.64877683181888,261.18128182358907,229.02674296374263,258.53486865597404,234.06329436044686,233.4916879332313,186.41418066350801,151.44279681538265,134.80145838166825,178.50580237528752,229.26099618079112,255.03066285660341,249.45288658392948,265.27550025069058,232.49746935908709,262.55551250875328,237.62722984989878,237.04460000059746,189.06428807305741,153.44057131788549,136.48870633202637,181.00762895171857,232.70877906131057,258.95854994115325,253.27646282722998,269.39369653412916,236.00436917595221,266.62236457633327,241.22912294212205,240.63531585823398,191.73519959888358,155.44738347896362,138.17943350514457,183.52788092530233,236.19235913602375,262.93112129518425,257.14294524022785,273.56031653186938,239.54861872752798,270.73694972617074,244.87034822774666,244.26528219765169,{"$f":"LC126-LC127","v":194.42855827066234},157.46511000600788,139.87589728691586,186.07012211264612,239.71691240440629,266.95481494758729,261.05946189951413,277.78366618739796,243.16150474114175,274.93375255553724,248.58413473911247,247.96845954492068,197.17384520642221,159.51959400046249,141.60190705179767,188.66091372662638,243.31208923480781,271.06035179889841,265.05542057700438,282.09335815554357,246.80037923440349,279.16641202223968,252.32562641200539,251.69916928247792,199.9295914394003,161.57287398678082,143.32116920372457,191.25957179419353,246.93210655877621,275.19935790072861,269.08300389314502,286.43998248717344,250.48831011971319,283.45980625177162,256.11820436916855,255.48075987453083,202.71646267344954,163.64347449341869,145.05119023003334,193.88628370678202,250.60026548346275,279.39671666936289,273.16675581539573,290.84905596107723,254.22574333121196,287.81461624899936,259.96235559713102,259.31371428242977,205.53453058444592,165.73118951864848,146.79163217920927,196.54105962675453,254.31698051178461,283.65304820563119,277.30725260419729,295.32128135179346,258.0380538863098,292.25819851380459,263.88379810739474,263.22371485455187,0,0,0,0,{"$f":"NO126-NO127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA in Nira",null,null,"N Mill",null,null,null,null,{"$f":"SUM(O131:LB131)","v":179535.60730849011},null,null,{"$f":"O129*O19/1000","v":331.96088769175441},295.78484852669499,278.33149629793837,322.12354370827336,372.89693201011102,398.28362616102982,391.93695262330016,433.96692680602018,398.11570266189977,429.57007856193002,402.17433181029082,400.8214554274939,352.28084434480883,313.6193698955347,294.91835617160382,341.42991306642494,395.33909726687551,422.21167927156273,415.3126956726839,459.30034467320723,421.07905540744963,454.32051332485668,425.09188906205981,423.50576773901975,371.96517784993944,330.94709644433391,311.10583515482637,360.45053976880445,417.64336457821594,446.15221332805936,438.83191707416057,485.38283951856602,444.83731124464492,480.10304088993706,449.0926232908331,447.4088466766197,392.68264361037637,349.16511233667728,328.11457481983433,380.4646681780257,441.14079297827669,471.38554674188094,463.61860615927571,512.87836383050171,469.86248476995274,507.27544269877768,474.3755000603166,472.58841712361379,414.47852263405446,368.30932010642596,345.97554064463947,401.51215838697095,465.88140925752714,497.96609412303127,489.72454692903761,541.84418377271322,496.20790362934758,535.8966290994473,500.99222307862073,499.09461736963431,437.39194229147853,388.41074967349573,364.7158996689912,423.63024062075226,{"$f":"CA129*CA19/1000","v":491.91412659961361},525.94868399562176,517.2032519376188,571.78000990336795,523.40635387984014,565.46502586829877,528.47175537704788,526.45823364858143,461.0072517608935,409.09697600881435,383.98443205800243,446.41745925701377,518.77936913017356,554.8452719145406,545.57509827602701,603.24889663407453,551.99010847891839,596.55918057421934,557.35362427565792,555.21752834636675,485.79102944019274,430.77831261881272,404.16417617728246,470.32418933938987,547.00553736324628,585.22305202058271,575.39709853409829,636.33667944692797,582.0153006621415,629.24295426517881,587.69457547494324,585.4286972898899,511.78558992028371,453.48683909665942,425.28202272973124,495.38821513653755,576.64295702743948,617.13819752998677,606.72303080073539,670.44658464111251,612.93804690972922,662.93100176234634,618.94438226371142,616.54273576101264,538.50484893815769,476.78711104784287,446.92713866311431,521.13847444133739,607.15079874046046,650.01529894723376,638.98679978036341,706.2341816994907,645.34599621632753,698.26288465659752,651.69758255596003,649.1520563741891,566.45973448608311,501.12645494307418,469.51612993233499,548.06835287841943,639.11145531155341,684.48119246909948,672.80399806261096,743.75868130266122,{"$f":"EM129*EM19/1000","v":679.31374068026378},735.32351006200395,686.03027196767539,683.33240859269733,595.70900693724582,526.55115423917937,493.0892919569539,576.2334375747846,672.59825450004917,720.6181292914589,708.25476311337479,782.34473186817081,714.19532923763131,773.41827589903494,721.29096512427463,718.43481990553994,625.67834123115279,552.5467969886372,517.16104830154813,605.07520819675437,706.9680787764047,757.74057560146912,744.66390570193721,822.74060397230176,750.67698637108731,813.29422457032501,758.17229817303371,755.14849878174994,656.95935931126371,579.62905872126044,542.21016936247588,635.16279471560802,742.89472924672134,796.57422213465702,782.74316085087435,865.00677979537977,788.79666296602488,854.9976940331112,796.71232211032213,793.51058038165934,689.57525319858246,607.81154229409367,568.24621451463111,666.52084011576267,780.42054308774186,837.17123588054721,822.54440498957354,909.20554552823251,828.63929572629775,898.62820847388707,837.0011065561838,833.61234415385218,723.59491758454021,637.14674127319381,595.3135836450549,699.21252005634926,819.63040099205136,879.62704501374128,864.15975681562816,955.4411218545273,870.26029507397743,944.25190761144597,879.09446580391807,875.50858860367566,{"$f":"GY129*GY19/1000","v":759.05417770079634},667.65707020412481,623.42836282892267,733.27099914464713,860.57731873241869,924.00482952806772,907.65038146254949,1003.7851495073394,913.7288345017015,991.95130546338851,923.0640797963963,919.27086351417836,796.0008315070844,699.37313937688771,652.61227338316257,768.73524686285236,903.32005281979912,970.37223343001381,953.07948278645154,1054.3094166716369,959.08637853194796,1041.7776358183507,968.94932130134885,964.93622674045378,834.45406655237537,732.30206595603852,682.86745927892025,805.6270890553177,947.90354896855627,1018.7871956959081,1000.5049119336393,1106.0028086905186,1005.4495322345291,1092.7812913670539,1015.8638336035992,1011.6243244355766,873.63822230496874,765.75160311786374,713.54147169699866,843.1904453375148,993.45141713306487,1068.3124208321844,1049.0029446728133,1159.9567346344782,1053.7590395309278,1145.9909245641645,1064.7556236298324,1060.2770760928211,914.35284715670116,245.97673906757163,219.2604516610206,289.42647832643405,370.91253101821752,412.28546262516153,403.33137422773729,455.0980875108765,399.18052344861087,450.34003015499974,407.80276702239337,406.74928333447349,325.03794844671529,264.29940030221155,235.37521025603928,311.15442947978636,{"$f":"JK129*JK19/1000","v":399.15158037939278},443.79464167242719,434.05516923927939,489.4704524418193,429.21078691794162,484.51090464629448,438.64960685817152,437.57837979858147,349.35211556457489,283.81350209601794,252.62656788880577,334.53130807106209,429.64979245208298,477.94379851184453,467.4906884851888,527.27317579433429,462.12212932314554,521.86680930569275,472.31826542504155,471.16020487793719,375.79244033982866,304.98518430093094,271.29091672520724,359.77867262593799,462.54213772068783,514.71732933321312,503.42336470071945,567.91072405059788,497.52245097850533,562.06845988857424,508.53679070696177,507.28498186623591,404.19830690579249,327.69970952948802,291.29702417096593,386.89640136607983,497.91875391993273,554.28692427206181,542.08483010061866,611.64558066542656,535.59981161277278,605.33289667969257,547.49851231458445,546.14566271998592,{"$f":"LC129*LC19/1000","v":434.71717655929388},352.07167422965625,312.74446345797469,416.02879148159519,535.97609456573002,596.87653118001288,583.69528221806286,658.73016969958769,576.62792590000788,651.97194623702342,589.48703323273185,588.02703441164851,467.57378608979974,378.28131030369821,335.79169553867592,447.38640475347665,576.98501870689677,642.78664757366039,628.54668373012726,709.49250897703291,620.72719976253404,702.13095190480522,634.62373922162169,633.0481379969026,502.84256381137237,406.37165120457252,360.46682060413531,481.03661264974971,621.0585069243939,692.15342106068442,676.77018985309439,764.08679898840785,668.18469056413164,756.13709413101606,683.20259357598582,681.50219225906312,540.75192897815896,436.52362186070366,386.92817486569896,517.19717547429764,668.48333468069029,745.29868712488224,728.68008938095875,822.86922652253304,719.25466660296047,814.28419931467124,735.48467182858587,733.64953787858872,581.49764195324883,468.886155670108,415.30242012355313,556.05334244794551,719.51279454482312,802.51030420728762,784.55679942121458,886.15973134563353,774.28531889801013,876.96845108172261,791.82642905695297,789.84574146367322,0,0,0,0,{"$f":"NO129*NO19/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital"]
[null,null,null,"Trade Debtors"]
[null,null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N138","v":0},796.70328382077628,723.16144223731976,687.6807291926699,776.70506374106446,879.92168350731868,931.52999339044595,918.62791591966425,949.59290184954023,881.21189125439685,941.2065514935324,888.95313773686621,886.3727222427101,796.46743205539326,722.7262765703789,687.05680507742954,775.77085433934246,878.59480481778405,929.85035769359104,916.69154702999424,947.30200386109095,878.83500308446878,938.38147492696044,886.02331855536522,883.18204941079716,793.59888358453543,720.12190085048701,684.57962380503614,772.97234927372415,875.4236599402999,926.49245973729808,913.37938221089951,943.8773933870001,875.66498546814682,934.9948410287642,882.82397669291504,879.99124859335734,790.73068826633448,717.51828430384091,682.10358105200066,770.17558491428156,872.25501887425503,923.13775660035878,910.07092181347718,940.45718403045919,872.4908781774551,931.60441013333627,879.62157001133323,876.797928414014,787.85900882024055,714.9103626804017,679.62235929875123,767.37178648594249,869.07702389464043,919.77173367138573,906.74985594803445,937.02245508269993,869.30205014598971,928.1967837179111,876.40157818450507,873.58569076732147,784.96954975537676,712.2855757778218,677.12440943869967,{"$f":"BZ138","v":764.54834086560572},865.8758897940844,916.38031306124776,903.40282676188417,933.55994054738153,866.07783037516208,924.75042554642573,873.14415551988259,870.33525691092802,782.0462027362305,709.63044516627713,674.59799988719476,761.69318280617222,862.63933357794235,912.95190916601575,900.01985212890634,930.06081161671386,862.83771557482078,921.2876150318973,869.87167307758239,867.07030014276415,779.11000104340974,706.96383295189776,672.06084920078706,758.82608651906116,859.38947883388755,909.50965823641502,896.62345786574406,926.54805400192868,859.57634302982899,917.80234608332432,866.5782041718478,863.78464954745959,776.1546429558756,704.27931177802088,669.50617361393427,755.93865674041172,856.11595729438977,906.04170666512937,893.20106175659089,923.00773968381793,856.28883030849192,914.2884866342398,863.25711988719706,860.47083385583278,773.173870396437,701.57162969284616,666.92938577435302,753.02615647536084,852.81392184820004,902.54345449729192,889.7486684448769,919.43629704525165,852.96324042142862,910.73384556812414,859.89741582927081,857.1184053418408,770.15848207464512,698.83261226886202,664.32288090369684,750.08018049125167,849.47406544976616,899.00526896896883,886.25700263732506,{"$f":"EL138","v":915.82436944734104},849.61835427630911,907.15869189785917,856.51842692773062,853.74683955705211,767.12612337687244,696.07840728458893,661.70213910104644,747.11834886078464,846.11650868049389,895.44861339262388,882.74739587506451,912.19417831451722,846.24766597757366,903.55626490704151,853.11393951006255,850.35011754489415,764.07099473570213,693.30338565254385,659.06146096545388,744.13384614177187,842.73308820932198,891.86439323929574,879.21041918275455,908.53550155341668,842.85038172544046,899.92524045893458,849.68226819252504,846.92611145263811,760.99086884081055,690.50523087719284,656.39836373429034,741.12356263330537,839.31992391140773,888.24813540033006,875.64128956030061,904.84301110443766,839.41183576869821,896.24958187603374,846.20792666734053,843.4590301540735,757.87298229403666,687.6736973845085,653.70437668459772,738.07931962242264,835.86937356677754,884.59341028312656,872.03535662239688,901.11364453289332,835.95884688011199,892.55963764818148,842.72113374305286,839.98060493402829,754.74539138219109,684.83381613989309,651.0028890812423,735.02708277102352,832.41032557344533,880.93026054235929,868.4216972759441,897.37689144115416,832.49010581915115,888.85346928959484,839.21956553405391,{"$f":"GX138","v":836.48801133397103},751.60581314670458,681.9837544657496,648.2923856183138,731.96538885337418,828.94141244491959,877.25753534588137,864.79947869508828,893.63220271515377,829.01476405844824,885.14115251467501,835.71301326104413,832.99129496274941,748.46211466495697,679.129564600354,645.57758782121516,728.89844227754452,825.46607823403701,873.5775312410542,861.16959234364174,889.87908230930179,825.52164261991447,881.40935327920238,832.18761082301285,829.47532085394323,745.30228578872288,676.26183774205583,642.85096596201356,725.81928564570444,821.97824955791884,869.8856689003602,857.52940514737588,886.11675190242431,822.04024232780955,877.69148013379413,828.67664548549521,825.97506320622085,742.15663733645522,673.40703283857454,640.13668000879682,722.75411420500166,818.50632574196311,866.21070683581434,853.90594783029087,882.37178103225551,818.56547439163353,873.98076313904971,825.1725049522305,822.48167840300528,739.01792042895704,337.44036394416696,321.38853132294844,363.54608482542318,412.50500111749619,437.3629225456412,431.98307593582348,447.2089988823941,415.56306493490968,444.51622834906499,420.44272940511468,419.84652183130936,377.91612932840792,343.54181215488569,327.17248307133667,{"$f":"JJ138","v":370.05890357914518},419.85992892128769,445.12518130817114,439.6132333814063,455.14573837317647,422.99119951333,452.49932520556138,428.02775091003423,427.45614448281867,384.79636944987772,349.82498560175242,333.18364716803802,376.88799116165734,427.64318496716101,453.41285164297335,447.83507537029942,463.65768903706055,430.87965814545697,460.93770129512319,436.00941863626866,435.42678878696728,391.97127611035955,356.34755935518763,339.39569436932857,383.91461698902077,435.61576709861276,461.86553797845551,456.18345086453218,472.30068457143136,438.91135721325446,469.52935261363558,444.13611097942442,443.54230389553641,399.27669681370429,362.98888069378427,345.72093071996517,391.06937814012298,443.73385635084441,470.47261851000491,464.68444245504844,481.10181374668991,447.09011594234858,478.27844694099127,452.4118454425672,{"$f":"LB138","v":451.80677941247228},406.71698323720511,369.75353497255065,352.16432225345864,398.3585470791889,452.00533737094906,479.24323991413013,473.34788686605697,490.07209115394079,455.44992970768459,487.22217752208013,460.87255970565536,460.25688451146362,414.32439252169382,376.6701413157341,358.75245436706933,405.81146104189799,460.46263655007942,488.21089911416999,482.20596789227602,499.24390547081532,463.95092654967522,496.31695933751143,469.47617372727717,468.8497165977497,422.06030077936458,383.7035833267451,365.45187854368891,413.39028113415782,469.0628158987405,497.33006724069298,491.21371323310933,{"$f":"MH138","v":508.57069182713781},472.61901945967759,505.59051559173599,478.24891370913292,477.61146921449529,429.94828957214196,390.87530139211111,372.2830171287257,421.11811060547439,477.83209238215505,506.62854356805514,500.39858271408798,518.08088285976942,481.45757022990415,515.04644314769155,487.19418249582327,486.54554118112202,437.99141897908657,398.18807791328908,379.24852057384982,428.99794802139502,486.77386890642504,516.10993660027157,509.76414099883766,527.77816974643383,490.49494228095011,524.71508690844485,496.34068650203494,495.68060324919207,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"NN138","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"OT138","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[null,null,null,null,"Add: Revenue",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O136:LB136)","v":223682.14419096522},null,null,{"$f":"O126","v":796.70328382077628},723.16144223731987,687.68072919267013,776.70506374106458,879.9216835073189,931.52999339044618,918.62791591966436,949.59290184954045,881.21189125439707,941.20655149353252,888.95313773686621,886.37272224270998,796.46743205539326,722.72627657037901,687.05680507742966,775.77085433934258,878.59480481778417,929.85035769359126,916.69154702999435,947.30200386109118,878.83500308446901,938.38147492696066,886.02331855536545,883.1820494107975,793.59888358453577,720.12190085048724,684.57962380503636,772.97234927372449,875.42365994030024,926.49245973729842,913.37938221089973,943.87739338700021,875.66498546814694,934.99484102876431,882.82397669291527,879.99124859335757,790.73068826633482,717.51828430384126,682.103581052001,770.1755849142819,872.25501887425537,923.13775660035901,910.07092181347741,940.45718403045942,872.49087817745533,931.60441013333661,879.62157001133369,876.79792841401434,787.85900882024089,714.91036268040216,679.62235929875169,767.37178648594295,869.07702389464077,919.77173367138596,906.74985594803456,937.02245508270005,869.30205014598982,928.1967837179111,876.40157818450507,873.58569076732135,784.96954975537665,712.28557577782169,677.12440943869956,764.54834086560561,{"$f":"CA126","v":865.87588979408429},916.38031306124753,903.40282676188394,933.55994054738142,866.07783037516197,924.7504255464255,873.14415551988225,870.33525691092768,782.04620273623016,709.6304451662769,674.59799988719465,761.69318280617222,862.63933357794224,912.95190916601575,900.01985212890645,930.06081161671409,862.837715574821,921.28761503189764,869.87167307758273,867.07030014276438,779.11000104340997,706.96383295189798,672.06084920078729,758.82608651906139,859.38947883388789,909.50965823641536,896.62345786574429,926.54805400192879,859.57634302982922,917.80234608332444,866.57820417184803,863.78464954745994,776.15464295587594,704.27931177802122,669.50617361393461,755.93865674041194,856.11595729439,906.0417066651296,893.20106175659123,923.00773968381827,856.28883030849227,914.28848663424003,863.25711988719718,860.47083385583301,773.17387039643734,701.5716296928465,666.92938577435336,753.02615647536106,852.81392184820027,902.54345449729215,889.74866844487724,919.43629704525199,852.96324042142908,910.73384556812471,859.89741582927149,857.11840534184159,770.15848207464592,698.8326122688627,664.32288090369752,750.08018049125235,849.47406544976695,899.00526896896963,886.25700263732574,915.82436944734161,{"$f":"EM126","v":849.61835427630967},907.15869189785963,856.51842692773118,853.74683955705257,767.1261233768729,696.07840728458928,661.7021391010469,747.1183488607852,846.11650868049446,895.44861339262457,882.74739587506531,912.19417831451801,846.24766597757446,903.55626490704219,853.11393951006312,850.35011754489472,764.07099473570258,693.30338565254431,659.06146096545433,744.13384614177244,842.73308820932255,891.86439323929631,879.21041918275523,908.53550155341736,842.85038172544125,899.92524045893538,849.68226819252584,846.92611145263879,760.99086884081134,690.50523087719375,656.39836373429137,741.12356263330651,839.31992391140875,888.24813540033108,875.64128956030163,904.84301110443857,839.41183576869912,896.24958187603477,846.20792666734167,843.45903015407464,757.8729822940378,687.67369738450952,653.70437668459886,738.07931962242378,835.86937356677868,884.5934102831277,872.03535662239813,901.11364453289445,835.95884688011324,892.55963764818284,842.72113374305434,839.98060493402988,754.74539138219257,684.83381613989468,651.00288908124389,735.02708277102511,832.41032557344693,880.93026054236088,868.42169727594569,897.37689144115564,832.49010581915263,888.85346928959632,839.2195655340555,836.48801133397251,{"$f":"GY126","v":751.60581314670617},681.98375446575119,648.29238561831539,731.96538885337566,828.94141244492096,877.25753534588262,864.79947869508953,893.63220271515502,829.01476405844937,885.14115251467615,835.71301326104526,832.99129496275054,748.46211466495799,679.12956460035514,645.57758782121641,728.89844227754588,825.46607823403838,873.57753124105568,861.16959234364322,889.87908230930316,825.52164261991584,881.40935327920374,832.18761082301421,829.4753208539446,745.30228578872425,676.2618377420572,642.85096596201493,725.8192856457058,821.97824955792032,869.88566890036168,857.52940514737747,886.11675190242579,822.04024232781103,877.69148013379561,828.67664548549658,825.97506320622222,742.15663733645658,673.4070328385759,640.13668000879818,722.75411420500291,818.50632574196425,866.21070683581547,853.90594783029201,882.37178103225676,818.56547439163478,873.98076313905096,825.17250495223163,822.48167840300653,739.01792042895829,337.44036394416821,321.38853132294975,363.54608482542454,412.50500111749756,437.36292254564256,431.9830759358249,447.20899888239558,415.5630649349111,444.51622834906635,420.44272940511598,419.84652183131072,377.91612932840923,343.54181215488694,327.17248307133798,370.05890357914649,{"$f":"JK126","v":419.859928921289},445.1251813081725,439.61323338140772,455.14573837317789,422.99119951333148,452.49932520556285,428.02775091003571,427.45614448282015,384.79636944987914,349.82498560175378,333.18364716803939,376.88799116165865,427.64318496716226,453.41285164297454,447.83507537030061,463.65768903706174,430.87965814545822,460.93770129512444,436.00941863626991,435.42678878696859,391.9712761103608,356.34755935518888,339.39569436932976,383.91461698902197,435.61576709861396,461.86553797845664,456.18345086453337,472.30068457143256,438.9113572132556,469.52935261363666,444.13611097942544,443.54230389553737,399.27669681370526,362.98888069378529,345.72093071996625,391.069378140124,443.73385635084543,470.47261851000593,464.68444245504952,481.10181374669105,447.09011594234966,478.27844694099241,452.41184544256834,451.80677941247336,{"$f":"LC126","v":406.71698323720619},369.75353497255173,352.16432225345972,398.35854707918998,452.00533737095014,479.24323991413115,473.34788686605799,490.07209115394181,455.44992970768561,487.2221775220811,460.87255970565633,460.25688451146453,414.32439252169468,376.67014131573495,358.75245436707013,405.81146104189884,460.46263655008028,488.21089911417084,482.20596789227682,499.24390547081606,463.95092654967596,496.31695933751217,469.47617372727785,468.84971659775039,422.06030077936526,383.70358332674579,365.45187854368953,413.3902811341585,469.06281589874118,497.33006724069361,491.21371323310996,508.57069182713838,472.61901945967816,505.59051559173656,478.24891370913349,477.6114692144958,429.94828957214253,390.87530139211168,372.28301712872633,421.11811060547501,477.83209238215574,506.62854356805587,500.39858271408872,518.08088285977021,481.45757022990495,515.04644314769234,487.19418249582401,486.54554118112276,437.99141897908731,398.18807791328987,379.24852057385067,428.99794802139593,486.773868906426,516.10993660027259,509.76414099883868,527.77816974643486,490.49494228095119,524.71508690844598,496.34068650203614,495.68060324919327,0,0,0,0,{"$f":"NO126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Received ",null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G173","v":1},null,null,{"$f":"SUM(O137:LB137)","v":223230.33741155275},null,null,{"$f":"OFFSET(O136,0,-$I$137)","v":0},796.70328382077628,723.16144223731987,687.68072919267013,776.70506374106458,879.9216835073189,931.52999339044618,918.62791591966436,949.59290184954045,881.21189125439707,941.20655149353252,888.95313773686621,886.37272224270998,796.46743205539326,722.72627657037901,687.05680507742966,775.77085433934258,878.59480481778417,929.85035769359126,916.69154702999435,947.30200386109118,878.83500308446901,938.38147492696066,886.02331855536545,883.1820494107975,793.59888358453577,720.12190085048724,684.57962380503636,772.97234927372449,875.42365994030024,926.49245973729842,913.37938221089973,943.87739338700021,875.66498546814694,934.99484102876431,882.82397669291527,879.99124859335757,790.73068826633482,717.51828430384126,682.103581052001,770.1755849142819,872.25501887425537,923.13775660035901,910.07092181347741,940.45718403045942,872.49087817745533,931.60441013333661,879.62157001133369,876.79792841401434,787.85900882024089,714.91036268040216,679.62235929875169,767.37178648594295,869.07702389464077,919.77173367138596,906.74985594803456,937.02245508270005,869.30205014598982,928.1967837179111,876.40157818450507,873.58569076732135,784.96954975537665,712.28557577782169,677.12440943869956,{"$f":"OFFSET(CA136,0,-$I$137)","v":764.54834086560561},865.87588979408429,916.38031306124753,903.40282676188394,933.55994054738142,866.07783037516197,924.7504255464255,873.14415551988225,870.33525691092768,782.04620273623016,709.6304451662769,674.59799988719465,761.69318280617222,862.63933357794224,912.95190916601575,900.01985212890645,930.06081161671409,862.837715574821,921.28761503189764,869.87167307758273,867.07030014276438,779.11000104340997,706.96383295189798,672.06084920078729,758.82608651906139,859.38947883388789,909.50965823641536,896.62345786574429,926.54805400192879,859.57634302982922,917.80234608332444,866.57820417184803,863.78464954745994,776.15464295587594,704.27931177802122,669.50617361393461,755.93865674041194,856.11595729439,906.0417066651296,893.20106175659123,923.00773968381827,856.28883030849227,914.28848663424003,863.25711988719718,860.47083385583301,773.17387039643734,701.5716296928465,666.92938577435336,753.02615647536106,852.81392184820027,902.54345449729215,889.74866844487724,919.43629704525199,852.96324042142908,910.73384556812471,859.89741582927149,857.11840534184159,770.15848207464592,698.8326122688627,664.32288090369752,750.08018049125235,849.47406544976695,899.00526896896963,886.25700263732574,{"$f":"OFFSET(EM136,0,-$I$137)","v":915.82436944734161},849.61835427630967,907.15869189785963,856.51842692773118,853.74683955705257,767.1261233768729,696.07840728458928,661.7021391010469,747.1183488607852,846.11650868049446,895.44861339262457,882.74739587506531,912.19417831451801,846.24766597757446,903.55626490704219,853.11393951006312,850.35011754489472,764.07099473570258,693.30338565254431,659.06146096545433,744.13384614177244,842.73308820932255,891.86439323929631,879.21041918275523,908.53550155341736,842.85038172544125,899.92524045893538,849.68226819252584,846.92611145263879,760.99086884081134,690.50523087719375,656.39836373429137,741.12356263330651,839.31992391140875,888.24813540033108,875.64128956030163,904.84301110443857,839.41183576869912,896.24958187603477,846.20792666734167,843.45903015407464,757.8729822940378,687.67369738450952,653.70437668459886,738.07931962242378,835.86937356677868,884.5934102831277,872.03535662239813,901.11364453289445,835.95884688011324,892.55963764818284,842.72113374305434,839.98060493402988,754.74539138219257,684.83381613989468,651.00288908124389,735.02708277102511,832.41032557344693,880.93026054236088,868.42169727594569,897.37689144115564,832.49010581915263,888.85346928959632,839.2195655340555,{"$f":"OFFSET(GY136,0,-$I$137)","v":836.48801133397251},751.60581314670617,681.98375446575119,648.29238561831539,731.96538885337566,828.94141244492096,877.25753534588262,864.79947869508953,893.63220271515502,829.01476405844937,885.14115251467615,835.71301326104526,832.99129496275054,748.46211466495799,679.12956460035514,645.57758782121641,728.89844227754588,825.46607823403838,873.57753124105568,861.16959234364322,889.87908230930316,825.52164261991584,881.40935327920374,832.18761082301421,829.4753208539446,745.30228578872425,676.2618377420572,642.85096596201493,725.8192856457058,821.97824955792032,869.88566890036168,857.52940514737747,886.11675190242579,822.04024232781103,877.69148013379561,828.67664548549658,825.97506320622222,742.15663733645658,673.4070328385759,640.13668000879818,722.75411420500291,818.50632574196425,866.21070683581547,853.90594783029201,882.37178103225676,818.56547439163478,873.98076313905096,825.17250495223163,822.48167840300653,739.01792042895829,337.44036394416821,321.38853132294975,363.54608482542454,412.50500111749756,437.36292254564256,431.9830759358249,447.20899888239558,415.5630649349111,444.51622834906635,420.44272940511598,419.84652183131072,377.91612932840923,343.54181215488694,327.17248307133798,{"$f":"OFFSET(JK136,0,-$I$137)","v":370.05890357914649},419.859928921289,445.1251813081725,439.61323338140772,455.14573837317789,422.99119951333148,452.49932520556285,428.02775091003571,427.45614448282015,384.79636944987914,349.82498560175378,333.18364716803939,376.88799116165865,427.64318496716226,453.41285164297454,447.83507537030061,463.65768903706174,430.87965814545822,460.93770129512444,436.00941863626991,435.42678878696859,391.9712761103608,356.34755935518888,339.39569436932976,383.91461698902197,435.61576709861396,461.86553797845664,456.18345086453337,472.30068457143256,438.9113572132556,469.52935261363666,444.13611097942544,443.54230389553737,399.27669681370526,362.98888069378529,345.72093071996625,391.069378140124,443.73385635084543,470.47261851000593,464.68444245504952,481.10181374669105,447.09011594234966,478.27844694099241,452.41184544256834,{"$f":"OFFSET(LC136,0,-$I$137)","v":451.80677941247336},406.71698323720619,369.75353497255173,352.16432225345972,398.35854707918998,452.00533737095014,479.24323991413115,473.34788686605799,490.07209115394181,455.44992970768561,487.2221775220811,460.87255970565633,460.25688451146453,414.32439252169468,376.67014131573495,358.75245436707013,405.81146104189884,460.46263655008028,488.21089911417084,482.20596789227682,499.24390547081606,463.95092654967596,496.31695933751217,469.47617372727785,468.84971659775039,422.06030077936526,383.70358332674579,365.45187854368953,413.3902811341585,469.06281589874118,497.33006724069361,491.21371323310996,508.57069182713838,472.61901945967816,505.59051559173656,478.24891370913349,477.6114692144958,429.94828957214253,390.87530139211168,372.28301712872633,421.11811060547501,477.83209238215574,506.62854356805587,500.39858271408872,518.08088285977021,481.45757022990495,515.04644314769234,487.19418249582401,486.54554118112276,437.99141897908731,398.18807791328987,379.24852057385067,428.99794802139593,486.773868906426,516.10993660027259,509.76414099883868,527.77816974643486,490.49494228095119,524.71508690844598,496.34068650203614,495.68060324919327,0,0,0,{"$f":"OFFSET(NO136,0,-$I$137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O135+O136-O137","v":796.70328382077628},723.16144223731976,687.6807291926699,776.70506374106446,879.92168350731868,931.52999339044595,918.62791591966425,949.59290184954023,881.21189125439685,941.2065514935324,888.95313773686621,886.3727222427101,796.46743205539326,722.7262765703789,687.05680507742954,775.77085433934246,878.59480481778405,929.85035769359104,916.69154702999424,947.30200386109095,878.83500308446878,938.38147492696044,886.02331855536522,883.18204941079716,793.59888358453543,720.12190085048701,684.57962380503614,772.97234927372415,875.4236599402999,926.49245973729808,913.37938221089951,943.8773933870001,875.66498546814682,934.9948410287642,882.82397669291504,879.99124859335734,790.73068826633448,717.51828430384091,682.10358105200066,770.17558491428156,872.25501887425503,923.13775660035878,910.07092181347718,940.45718403045919,872.4908781774551,931.60441013333627,879.62157001133323,876.797928414014,787.85900882024055,714.9103626804017,679.62235929875123,767.37178648594249,869.07702389464043,919.77173367138573,906.74985594803445,937.02245508269993,869.30205014598971,928.1967837179111,876.40157818450507,873.58569076732147,784.96954975537676,712.2855757778218,677.12440943869967,764.54834086560572,{"$f":"CA135+CA136-CA137","v":865.8758897940844},916.38031306124776,903.40282676188417,933.55994054738153,866.07783037516208,924.75042554642573,873.14415551988259,870.33525691092802,782.0462027362305,709.63044516627713,674.59799988719476,761.69318280617222,862.63933357794235,912.95190916601575,900.01985212890634,930.06081161671386,862.83771557482078,921.2876150318973,869.87167307758239,867.07030014276415,779.11000104340974,706.96383295189776,672.06084920078706,758.82608651906116,859.38947883388755,909.50965823641502,896.62345786574406,926.54805400192868,859.57634302982899,917.80234608332432,866.5782041718478,863.78464954745959,776.1546429558756,704.27931177802088,669.50617361393427,755.93865674041172,856.11595729438977,906.04170666512937,893.20106175659089,923.00773968381793,856.28883030849192,914.2884866342398,863.25711988719706,860.47083385583278,773.173870396437,701.57162969284616,666.92938577435302,753.02615647536084,852.81392184820004,902.54345449729192,889.7486684448769,919.43629704525165,852.96324042142862,910.73384556812414,859.89741582927081,857.1184053418408,770.15848207464512,698.83261226886202,664.32288090369684,750.08018049125167,849.47406544976616,899.00526896896883,886.25700263732506,915.82436944734104,{"$f":"EM135+EM136-EM137","v":849.61835427630911},907.15869189785917,856.51842692773062,853.74683955705211,767.12612337687244,696.07840728458893,661.70213910104644,747.11834886078464,846.11650868049389,895.44861339262388,882.74739587506451,912.19417831451722,846.24766597757366,903.55626490704151,853.11393951006255,850.35011754489415,764.07099473570213,693.30338565254385,659.06146096545388,744.13384614177187,842.73308820932198,891.86439323929574,879.21041918275455,908.53550155341668,842.85038172544046,899.92524045893458,849.68226819252504,846.92611145263811,760.99086884081055,690.50523087719284,656.39836373429034,741.12356263330537,839.31992391140773,888.24813540033006,875.64128956030061,904.84301110443766,839.41183576869821,896.24958187603374,846.20792666734053,843.4590301540735,757.87298229403666,687.6736973845085,653.70437668459772,738.07931962242264,835.86937356677754,884.59341028312656,872.03535662239688,901.11364453289332,835.95884688011199,892.55963764818148,842.72113374305286,839.98060493402829,754.74539138219109,684.83381613989309,651.0028890812423,735.02708277102352,832.41032557344533,880.93026054235929,868.4216972759441,897.37689144115416,832.49010581915115,888.85346928959484,839.21956553405391,836.48801133397103,{"$f":"GY135+GY136-GY137","v":751.60581314670458},681.9837544657496,648.2923856183138,731.96538885337418,828.94141244491959,877.25753534588137,864.79947869508828,893.63220271515377,829.01476405844824,885.14115251467501,835.71301326104413,832.99129496274941,748.46211466495697,679.129564600354,645.57758782121516,728.89844227754452,825.46607823403701,873.5775312410542,861.16959234364174,889.87908230930179,825.52164261991447,881.40935327920238,832.18761082301285,829.47532085394323,745.30228578872288,676.26183774205583,642.85096596201356,725.81928564570444,821.97824955791884,869.8856689003602,857.52940514737588,886.11675190242431,822.04024232780955,877.69148013379413,828.67664548549521,825.97506320622085,742.15663733645522,673.40703283857454,640.13668000879682,722.75411420500166,818.50632574196311,866.21070683581434,853.90594783029087,882.37178103225551,818.56547439163353,873.98076313904971,825.1725049522305,822.48167840300528,739.01792042895704,337.44036394416696,321.38853132294844,363.54608482542318,412.50500111749619,437.3629225456412,431.98307593582348,447.2089988823941,415.56306493490968,444.51622834906499,420.44272940511468,419.84652183130936,377.91612932840792,343.54181215488569,327.17248307133667,370.05890357914518,{"$f":"JK135+JK136-JK137","v":419.85992892128769},445.12518130817114,439.6132333814063,455.14573837317647,422.99119951333,452.49932520556138,428.02775091003423,427.45614448281867,384.79636944987772,349.82498560175242,333.18364716803802,376.88799116165734,427.64318496716101,453.41285164297335,447.83507537029942,463.65768903706055,430.87965814545697,460.93770129512319,436.00941863626866,435.42678878696728,391.97127611035955,356.34755935518763,339.39569436932857,383.91461698902077,435.61576709861276,461.86553797845551,456.18345086453218,472.30068457143136,438.91135721325446,469.52935261363558,444.13611097942442,443.54230389553641,399.27669681370429,362.98888069378427,345.72093071996517,391.06937814012298,443.73385635084441,470.47261851000491,464.68444245504844,481.10181374668991,447.09011594234858,478.27844694099127,452.4118454425672,451.80677941247228,{"$f":"LC135+LC136-LC137","v":406.71698323720511},369.75353497255065,352.16432225345864,398.3585470791889,452.00533737094906,479.24323991413013,473.34788686605697,490.07209115394079,455.44992970768459,487.22217752208013,460.87255970565536,460.25688451146362,414.32439252169382,376.6701413157341,358.75245436706933,405.81146104189799,460.46263655007942,488.21089911416999,482.20596789227602,499.24390547081532,463.95092654967522,496.31695933751143,469.47617372727717,468.8497165977497,422.06030077936458,383.7035833267451,365.45187854368891,413.39028113415782,469.0628158987405,497.33006724069298,491.21371323310933,508.57069182713781,472.61901945967759,505.59051559173599,478.24891370913292,477.61146921449529,429.94828957214196,390.87530139211111,372.2830171287257,421.11811060547439,477.83209238215505,506.62854356805514,500.39858271408798,518.08088285976942,481.45757022990415,515.04644314769155,487.19418249582327,486.54554118112202,437.99141897908657,398.18807791328908,379.24852057384982,428.99794802139502,486.77386890642504,516.10993660027157,509.76414099883766,527.77816974643383,490.49494228095011,524.71508690844485,496.34068650203494,495.68060324919207,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"NO135+NO136-NO137","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[]
[null,null,null,"Trade Creditors"]
[null,null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N144","v":0},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333332,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.0948596333333,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252586,135.91666124252586,{"$f":"BZ144","v":135.91666124252586},135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,138.93289043273856,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,145.18471224737885,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,{"$f":"EL144","v":151.74113711991353},151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,155.13829050887838,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,158.61734648217708,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,162.18032234191398,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,165.82928552012118,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,169.56635482898005,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,{"$f":"GX144","v":169.56635482898002},173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,189.65121254966675,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,193.96445654958913,193.96445654958913,193.96445654958913,{"$f":"JJ144","v":193.96445654958913},193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,202.90698803730365,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,{"$f":"LB144","v":207.5414972148219},212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,217.15054731527266,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,{"$f":"MH144","v":222.13070933996514},222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,227.23182689869313,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,0,0,0,{"$f":"NN144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OT144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating Expense Accrued",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O142:LB142)","v":48242.796404816931},null,null,{"$f":"O127","v":121.86392666666664},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,{"$f":"CA127","v":135.91666124252581},135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,{"$f":"EM127","v":151.74113711991336},151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,{"$f":"GY127","v":173.39370174226877},173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,{"$f":"JK127","v":193.96445654958885},193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,{"$f":"LC127","v":212.28842496654386},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,0,0,0,0,{"$f":"NO127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Paid",null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G174","v":1},null,null,{"$f":"SUM(O143:LB143)","v":48035.25490760211},null,null,{"$f":"OFFSET(O142,0,-$I$143)","v":0},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,{"$f":"OFFSET(CA142,0,-$I$143)","v":135.91666124252581},135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,{"$f":"OFFSET(EM142,0,-$I$143)","v":151.74113711991336},151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,{"$f":"OFFSET(GY142,0,-$I$143)","v":169.5663548289798},173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,{"$f":"OFFSET(JK142,0,-$I$143)","v":193.96445654958885},193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,{"$f":"OFFSET(LC142,0,-$I$143)","v":207.54149721482167},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,0,0,0,{"$f":"OFFSET(NO142,0,-$I$143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O141+O142-O143","v":121.86392666666664},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333332,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.0948596333333,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252586,135.91666124252586,135.91666124252586,{"$f":"CA141+CA142-CA143","v":135.91666124252586},135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,138.93289043273856,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,145.18471224737885,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,{"$f":"EM141+EM142-EM143","v":151.74113711991353},151.74113711991353,151.74113711991353,151.74113711991353,155.13829050887838,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,158.61734648217708,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,162.18032234191398,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,165.82928552012118,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,169.56635482898005,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,{"$f":"GY141+GY142-GY143","v":173.393701742269},173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,189.65121254966675,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,{"$f":"JK141+JK142-JK143","v":193.96445654958913},193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,202.90698803730365,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,{"$f":"LC141+LC142-LC143","v":212.28842496654408},212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,217.15054731527266,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,227.23182689869313,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,0,0,0,0,{"$f":"NO141+NO142-NO143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary"]
[null,null,null,null,"Debtors",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O138","v":796.70328382077628},723.16144223731976,687.6807291926699,776.70506374106446,879.92168350731868,931.52999339044595,918.62791591966425,949.59290184954023,881.21189125439685,941.2065514935324,888.95313773686621,886.3727222427101,796.46743205539326,722.7262765703789,687.05680507742954,775.77085433934246,878.59480481778405,929.85035769359104,916.69154702999424,947.30200386109095,878.83500308446878,938.38147492696044,886.02331855536522,883.18204941079716,793.59888358453543,720.12190085048701,684.57962380503614,772.97234927372415,875.4236599402999,926.49245973729808,913.37938221089951,943.8773933870001,875.66498546814682,934.9948410287642,882.82397669291504,879.99124859335734,790.73068826633448,717.51828430384091,682.10358105200066,770.17558491428156,872.25501887425503,923.13775660035878,910.07092181347718,940.45718403045919,872.4908781774551,931.60441013333627,879.62157001133323,876.797928414014,787.85900882024055,714.9103626804017,679.62235929875123,767.37178648594249,869.07702389464043,919.77173367138573,906.74985594803445,937.02245508269993,869.30205014598971,928.1967837179111,876.40157818450507,873.58569076732147,784.96954975537676,712.2855757778218,677.12440943869967,764.54834086560572,{"$f":"CA138","v":865.8758897940844},916.38031306124776,903.40282676188417,933.55994054738153,866.07783037516208,924.75042554642573,873.14415551988259,870.33525691092802,782.0462027362305,709.63044516627713,674.59799988719476,761.69318280617222,862.63933357794235,912.95190916601575,900.01985212890634,930.06081161671386,862.83771557482078,921.2876150318973,869.87167307758239,867.07030014276415,779.11000104340974,706.96383295189776,672.06084920078706,758.82608651906116,859.38947883388755,909.50965823641502,896.62345786574406,926.54805400192868,859.57634302982899,917.80234608332432,866.5782041718478,863.78464954745959,776.1546429558756,704.27931177802088,669.50617361393427,755.93865674041172,856.11595729438977,906.04170666512937,893.20106175659089,923.00773968381793,856.28883030849192,914.2884866342398,863.25711988719706,860.47083385583278,773.173870396437,701.57162969284616,666.92938577435302,753.02615647536084,852.81392184820004,902.54345449729192,889.7486684448769,919.43629704525165,852.96324042142862,910.73384556812414,859.89741582927081,857.1184053418408,770.15848207464512,698.83261226886202,664.32288090369684,750.08018049125167,849.47406544976616,899.00526896896883,886.25700263732506,915.82436944734104,{"$f":"EM138","v":849.61835427630911},907.15869189785917,856.51842692773062,853.74683955705211,767.12612337687244,696.07840728458893,661.70213910104644,747.11834886078464,846.11650868049389,895.44861339262388,882.74739587506451,912.19417831451722,846.24766597757366,903.55626490704151,853.11393951006255,850.35011754489415,764.07099473570213,693.30338565254385,659.06146096545388,744.13384614177187,842.73308820932198,891.86439323929574,879.21041918275455,908.53550155341668,842.85038172544046,899.92524045893458,849.68226819252504,846.92611145263811,760.99086884081055,690.50523087719284,656.39836373429034,741.12356263330537,839.31992391140773,888.24813540033006,875.64128956030061,904.84301110443766,839.41183576869821,896.24958187603374,846.20792666734053,843.4590301540735,757.87298229403666,687.6736973845085,653.70437668459772,738.07931962242264,835.86937356677754,884.59341028312656,872.03535662239688,901.11364453289332,835.95884688011199,892.55963764818148,842.72113374305286,839.98060493402829,754.74539138219109,684.83381613989309,651.0028890812423,735.02708277102352,832.41032557344533,880.93026054235929,868.4216972759441,897.37689144115416,832.49010581915115,888.85346928959484,839.21956553405391,836.48801133397103,{"$f":"GY138","v":751.60581314670458},681.9837544657496,648.2923856183138,731.96538885337418,828.94141244491959,877.25753534588137,864.79947869508828,893.63220271515377,829.01476405844824,885.14115251467501,835.71301326104413,832.99129496274941,748.46211466495697,679.129564600354,645.57758782121516,728.89844227754452,825.46607823403701,873.5775312410542,861.16959234364174,889.87908230930179,825.52164261991447,881.40935327920238,832.18761082301285,829.47532085394323,745.30228578872288,676.26183774205583,642.85096596201356,725.81928564570444,821.97824955791884,869.8856689003602,857.52940514737588,886.11675190242431,822.04024232780955,877.69148013379413,828.67664548549521,825.97506320622085,742.15663733645522,673.40703283857454,640.13668000879682,722.75411420500166,818.50632574196311,866.21070683581434,853.90594783029087,882.37178103225551,818.56547439163353,873.98076313904971,825.1725049522305,822.48167840300528,739.01792042895704,337.44036394416696,321.38853132294844,363.54608482542318,412.50500111749619,437.3629225456412,431.98307593582348,447.2089988823941,415.56306493490968,444.51622834906499,420.44272940511468,419.84652183130936,377.91612932840792,343.54181215488569,327.17248307133667,370.05890357914518,{"$f":"JK138","v":419.85992892128769},445.12518130817114,439.6132333814063,455.14573837317647,422.99119951333,452.49932520556138,428.02775091003423,427.45614448281867,384.79636944987772,349.82498560175242,333.18364716803802,376.88799116165734,427.64318496716101,453.41285164297335,447.83507537029942,463.65768903706055,430.87965814545697,460.93770129512319,436.00941863626866,435.42678878696728,391.97127611035955,356.34755935518763,339.39569436932857,383.91461698902077,435.61576709861276,461.86553797845551,456.18345086453218,472.30068457143136,438.91135721325446,469.52935261363558,444.13611097942442,443.54230389553641,399.27669681370429,362.98888069378427,345.72093071996517,391.06937814012298,443.73385635084441,470.47261851000491,464.68444245504844,481.10181374668991,447.09011594234858,478.27844694099127,452.4118454425672,451.80677941247228,{"$f":"LC138","v":406.71698323720511},369.75353497255065,352.16432225345864,398.3585470791889,452.00533737094906,479.24323991413013,473.34788686605697,490.07209115394079,455.44992970768459,487.22217752208013,460.87255970565536,460.25688451146362,414.32439252169382,376.6701413157341,358.75245436706933,405.81146104189799,460.46263655007942,488.21089911416999,482.20596789227602,499.24390547081532,463.95092654967522,496.31695933751143,469.47617372727717,468.8497165977497,422.06030077936458,383.7035833267451,365.45187854368891,413.39028113415782,469.0628158987405,497.33006724069298,491.21371323310933,508.57069182713781,472.61901945967759,505.59051559173599,478.24891370913292,477.61146921449529,429.94828957214196,390.87530139211111,372.2830171287257,421.11811060547439,477.83209238215505,506.62854356805514,500.39858271408798,518.08088285976942,481.45757022990415,515.04644314769155,487.19418249582327,486.54554118112202,437.99141897908657,398.18807791328908,379.24852057384982,428.99794802139502,486.77386890642504,516.10993660027157,509.76414099883766,527.77816974643383,490.49494228095011,524.71508690844485,496.34068650203494,495.68060324919207,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"NO138","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[null,null,null,null,"Creditors",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O144","v":121.86392666666664},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333332,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.0948596333333,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252586,135.91666124252586,135.91666124252586,{"$f":"CA144","v":135.91666124252586},135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,135.91666124252586,138.93289043273856,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,138.93289043273859,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,142.02164597929794,145.18471224737885,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,145.18471224737888,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,148.42391792334766,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,151.74113711991353,{"$f":"EM144","v":151.74113711991353},151.74113711991353,151.74113711991353,151.74113711991353,155.13829050887838,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,155.13829050887836,158.61734648217708,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,158.61734648217711,162.18032234191398,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,162.18032234191401,165.82928552012118,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,165.8292855201212,169.56635482898005,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,169.56635482898002,{"$f":"GY144","v":173.393701742269},173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,173.393701742269,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,177.31355170881579,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,181.32818549875611,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,185.43994058341718,189.65121254966675,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,189.65121254966678,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,{"$f":"JK144","v":193.96445654958913},193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,193.96445654958913,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,198.38218878637142,202.90698803730365,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,202.90698803730362,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,207.5414972148219,{"$f":"LC144","v":212.28842496654408},212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,212.28842496654408,217.15054731527266,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,217.15054731527263,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,222.13070933996514,227.23182689869313,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,227.2318268986931,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,232.45688839464151,0,0,0,0,{"$f":"NO144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Working Capital",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O147-O148","v":674.83935715410962},{"$f":"P147-P148","v":601.2975155706531},565.81680252600324,654.84113707439781,758.05775684065202,809.66606672377929,796.76398925299759,827.72897518287357,759.34796458773019,819.34262482686574,767.08921107019955,764.50879557604344,671.9246197220599,598.18346423704554,562.51399274409619,651.2280420060091,754.05199248445069,805.30754536025768,792.14873469666088,822.75919152775759,754.29219075113542,813.83866259362708,761.48050622203186,758.6392370774638,666.31295306786876,592.83597033382034,557.29369328836947,645.68641875705748,748.13772942363323,799.20652922063141,786.09345169423284,816.59146287033343,748.37905495148016,807.70891051209753,755.53804617624837,752.70531807669067,660.63582863300121,587.42342467050764,552.00872141866739,640.08072528094829,{"$f":"BC147-BC148","v":742.16015924092176},793.04289696702551,779.97606218014391,810.36232439712592,742.39601854412183,801.509550500003,749.52671037799996,746.70306878068072,654.88779153378641,581.93914539394757,546.6511420122971,634.40056919948836,736.1058066081863,786.8005163849316,773.77863866158032,804.0512377962458,736.33083285953558,795.22556643145697,743.43036089805094,740.61447348086733,649.05288851285093,576.36891453529597,541.20774819617384,628.63167962307989,729.95922855155857,780.46365181872193,767.48616551935834,797.6432793048557,730.16116913263625,788.8337643038999,737.22749427735675,734.41859566840219,643.11331230349197,570.69755473353848,535.66510945445611,622.76029237343369,723.70644314520382,774.01901873327711,761.08696169616769,791.12792118397533,723.90482514208225,782.35472459915877,730.93878264484374,728.13740971002562,637.08835506411174,564.94218697259976,530.03920322148906,616.80444053976316,717.36783285458955,767.48801225711713,754.60181188644606,784.52640802263068,717.5546970505311,775.78070010402644,724.5565581925498,721.76300356816159,630.9699307084968,559.09459953064197,524.32146136655535,610.7539444930328,710.93124504701086,760.85699441775046,748.01634950921198,777.82302743643902,{"$f":"DO147-DO148","v":711.10411806111301},769.10377438686089,718.07240763981815,715.28612160845387,624.74995247308937,553.14771176949853,518.50546785100539,604.6022385520132,704.39000392485241,754.11953657394429,741.32475052152927,771.01237912190402,704.53932249808099,762.30992764477651,711.47349790592318,708.69448741849317,618.41734495473156,547.09147514894846,512.58174378378328,598.33904337133811,697.7329283298526,747.26413184905527,734.5158655174115,764.08323232742748,697.87721715639555,755.41755477794561,704.77728980781706,702.00570243713855,611.98783286799403,540.94011677571052,506.56384859216809,591.98005835190634,690.97821817161548,740.31032288374558,727.60910536618621,757.0558878056388,691.10937546869536,748.4179743981631,697.97564900118414,695.21182703601585,605.45364825352499,534.68603917036671,500.44411448327673,585.51649965959473,684.11574172714484,733.2470467571186,720.59307270057741,749.91815507123954,684.23303524326332,741.30789397675744,691.0649217103479,688.30876497046097,598.81054649889654,528.32490853527884,494.21804139237634,578.94324029139136,677.13960156949372,726.06781305841605,713.4609672183866,742.66268876252366,677.2315134267842,734.06925953411974,684.02760432542652,681.2787078121595,{"$f":"GA147-GA148","v":592.04369677391549},521.84441186438733,487.87509116447654,572.25003410230147,670.04008804665636,718.76412476300538,706.2060711022757,735.28435901277214,670.12956135999082,726.7303521280603,676.89184822293169,674.15131941390712,585.17903655321106,515.26746131091306,481.43653425226228,565.46072794204349,662.84397074446531,711.36390571337927,698.85534244696407,727.81053661217413,662.92375099017113,719.28711446061482,669.65321070507389,666.92165650499101,578.21211140443552,508.5900527234806,474.8986838760448,558.57168711110512,655.54771070265065,703.86383360361242,691.40577695281922,720.23850097288482,655.62106231617918,711.74745077240595,662.31931151877507,659.59759322048035,571.14856295614118,501.81601289153821,468.26403611239937,551.58489056872872,648.15252652522122,696.26397953223841,683.85604063482594,712.565530600486,648.20809091109868,704.09580157038658,654.87405911419705,652.16176914512744,563.97410028996683,494.93365224329972,461.52278046325745,544.49110014694838,640.65006405916279,688.55748340160403,676.20121964861983,704.78856640366826,640.71205682905338,696.36329463503807,647.34845998673904,644.64687770746468,556.71669675303804,487.96709225515735,454.69673942537963,537.31417362158447,{"$f":"IM147-IM148","v":633.06638515854593},680.77076625239715,668.46600724687369,696.93184044883833,633.12553380821635,688.54082255563253,639.73256436881331,637.04173781958809,549.36670787929029,147.78915139450018,131.73731877328166,173.8948722757564,222.85378856782941,247.71170999597442,242.3318633861567,257.55778633272735,225.9118523852429,254.86501579939821,230.7915168554479,230.19530928164258,183.95167277881879,149.57735560529656,133.20802652174754,176.09444702955605,225.89547237169856,251.16072475858201,245.64877683181717,261.18128182358737,229.02674296374087,258.53486865597222,234.0632943604451,233.49168793322954,186.4141806635063,151.442796815381,134.80145838166661,178.50580237528592,229.26099618078959,255.03066285660194,249.45288658392801,265.27550025068911,232.49746935908556,262.5555125087518,237.62722984989725,237.04460000059586,189.06428807305591,153.44057131788401,136.48870633202495,181.00762895171715,232.70877906130914,258.95854994115189,253.27646282722856,269.39369653412774,236.00436917595084,266.62236457633196,241.2291229421208,240.63531585823279,191.73519959888239,155.44738347896237,138.17943350514327,183.52788092530108,236.1923591360225,262.931121295183,257.14294524022654,273.56031653186801,{"$f":"KY147-KY148","v":239.54861872752667},{"$f":"KZ147-KZ148","v":270.73694972616937},{"$f":"LA147-LA148","v":244.8703482277453},{"$f":"LB147-LB148","v":244.26528219765038},{"$f":"LC147-LC148","v":194.42855827066103},157.46511000600657,139.87589728691455,186.07012211264481,239.71691240440498,266.95481494758604,261.05946189951288,277.7836661873967,243.1615047411405,274.93375255553605,248.58413473911128,247.96845954491954,197.17384520642116,159.51959400046147,141.6019070517967,188.66091372662535,243.31208923480679,271.06035179889739,265.05542057700336,282.09335815554266,246.80037923440258,279.16641202223877,252.32562641200454,251.69916928247707,199.92959143939945,161.57287398677997,143.32116920372377,191.25957179419268,246.93210655877536,275.19935790072782,269.08300389314422,286.43998248717264,250.48831011971245,283.45980625177083,256.11820436916776,255.48075987453015,202.71646267344883,163.64347449341801,145.0511902300326,193.88628370678128,250.60026548346195,279.39671666936204,273.16675581539488,290.84905596107632,254.22574333121105,287.81461624899845,259.96235559713017,259.31371428242892,205.53453058444506,165.73118951864757,146.79163217920831,196.54105962675351,254.31698051178353,283.65304820563006,277.30725260419615,295.32128135179232,258.0380538863086,292.25819851380334,263.88379810739343,263.22371485455056,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"NO147-NO148","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[]
[null,null,null,null,"Change in Working Capital",null,null,null,null,null,null,{"$f":"SUM(O151:LB151)","v":244.26528219765038},null,null,{"$f":"O149-N149","v":674.83935715410962},{"$f":"P149-O149","v":-73.541841583456517},{"$f":"Q149-P149","v":-35.48071304464986},89.024334548394563,103.21661976625421,51.608309883127276,-12.902077470781705,30.964985929875979,-68.38101059514338,59.994660239135555,-52.253413756666191,-2.5804154941561137,-92.584175853983538,-73.74115548501436,-35.669471492949356,88.714049261912919,102.82395047844159,51.255552875806984,-13.158810663596796,30.610456831096712,-68.467000776622172,59.546471842491655,-52.358156371595214,-2.8412691445680593,-92.326284009595042,-73.47698273404842,-35.542277045450874,88.392725468688013,102.45131066657575,51.068799796998178,-13.11307752639857,30.49801117610059,-68.212407918853273,59.329855560617375,-52.17086433584916,-2.8327280995576984,-92.069489443689463,-73.212403962493568,-35.414703251840251,88.072003862280894,102.07943395997347,50.882737726103755,-13.0668347868816,30.386262216982004,-67.966305853004087,59.113531955881172,-51.98284012200304,-2.8236415973192379,-91.815277246894311,-72.948646139838843,-35.288003381650469,87.749427187191259,101.70523740869794,50.694709776745299,-13.021877723351281,30.272599134665484,-67.720404936710224,58.894733571921392,-51.795205533406033,-2.8158874171836032,-91.561584968016405,-72.683973977554956,-35.161166339122133,87.423931426906051,101.32754892847868,50.504423267163361,{"$f":"CC149-CB149","v":-12.977486299363591},30.157113785497359,-67.48211017221945,58.672595171263652,-51.606270026543143,-2.8088986089545642,-91.305283364910224,-72.415757569953485,-35.032445279082367,87.095182918977571,100.94615077177014,50.312575588073287,-12.932057037109416,30.04095948780764,-67.223096041893086,58.449899457076526,-51.415941954315031,-2.8013729348181187,-91.049054645913884,-72.146168091511981,-34.902983751110696,86.765237318274103,100.56339231482639,50.120179402527583,-12.886200370671077,29.924596136184618,-66.971710972099572,58.226003053495333,-51.224141911476636,-2.7935546243882072,-90.79307285966479,-71.875331177854832,-34.773138164086618,86.43248312647745,100.17730055397806,49.925749370739595,-12.840644908538479,29.806677927227042,-66.718909375326007,57.999656325747878,-51.031366747042739,-2.7862860313642841,-90.536169135364503,-71.602240703590837,-34.642243918493136,86.096770701007813,99.787765372839203,49.72953264909188,-12.79478605241502,29.687628600374751,-66.473056623823027,57.770605146695516,-50.836429738853326,-2.7790104874300141,-90.277142463761606,-71.3258698057831,-34.50973136516518,85.757299587554826,99.393884958514491,49.531203519202677,-12.748266331643777,29.567366810015983,-66.206015171031936,57.540337621550066,{"$f":"EO149-EN149","v":-50.640264970128555},-2.7715873706785032,-90.017869569144523,-71.047716092283508,-34.376268183542436,85.416209759738251,98.998159819709144,49.332104712130104,-12.701217517559371,29.446782439452591,-65.946512336943442,57.308598929467735,-50.442325396978958,-2.7638219651682903,-89.758178782490859,-70.767609083158277,-34.241924687089977,85.072385176317994,98.599242067550108,49.13130502997376,-12.653974056541188,29.32508237066213,-65.685119827976223,57.074858733494125,-50.242972266409538,-2.7561567398869329,-89.498218471564428,-70.485637963617705,-34.106867142902502,84.725198899015027,98.196361278102358,48.928211488922329,-12.60684584002945,29.201721544137058,-65.431175335739454,56.837746107335533,-50.041655208693214,-2.7488965132670273,-89.235011038244011,-70.19928490952816,-33.969320699910782,84.374942937824926,97.790053944354895,48.724036716349019,-12.558053660729684,29.078287910496442,-65.154797652781326,56.600790768069487,-49.838503905128618,-2.7405288090245676,-88.972282860696055,-69.911575242297999,-33.830927058650786,84.024193689781214,97.383242802421819,48.519934968913958,-12.508563266415194,28.95519416521006,-64.886785622003003,56.363363470443687,-49.633903755540928,-2.7315542000828827,-88.709545100555488,-69.622058680954922,{"$f":"HA149-GZ149","v":-33.691368847435797},83.673003235060321,96.976023591545527,48.316122900961773,-12.458056650793196,28.832724020065598,-64.617438656705644,56.126388456226778,-49.428139253630889,-2.7217182982947179,-88.449030264339171,-69.33255006460297,-33.55197677913884,83.320854456329357,96.567635956492495,48.11145300701719,-12.407938897412464,28.709489965660055,-64.35743968938732,55.887710659287904,-49.221742456189531,-2.7122899690696158,-88.187668855160609,-69.040448046667109,-33.410871780042271,82.968319683690936,96.158963912214404,47.907419342441244,-12.356263752984205,28.587346755048429,-64.076509574614875,55.651237805984692,-49.014834648299029,-2.701582279274362,-87.930180954426646,-68.749604497880682,-33.270352829777721,82.61743419620484,95.752211536961454,47.704381093851225,-12.304759005523465,28.465833201964642,-63.806306640621983,55.415288747416184,-48.808258186819216,-2.6908265492252212,-87.675029940297804,-401.57755648479008,-16.051832621218523,42.157553502474741,48.958916292073013,24.857921428145005,-5.3798466098177187,15.225922946570648,-31.645933947484451,28.953163414155313,-24.073498943950312,-0.59620757380531586,-46.24363650282379,-34.374317173522229,-16.369329083549019,42.886420507808509,49.801025342142509,25.265252386883446,{"$f":"JM149-JL149","v":-5.511947926764833},15.532504991770196,-32.154538859846497,29.508125692231346,-24.47157429552712,-0.57160642721555632,-47.077507269723242,-34.971383848125299,-16.641338433714395,43.704343993619318,50.755193805503666,25.769666675812346,-5.5777762726739297,15.8226136667611,-32.778030891603549,30.058043149666247,-24.928282658854556,-0.58262984930138373,-47.980311927539958,-35.623716755171898,-16.951864985859061,44.518922619692205,51.701150109591993,26.249770879842742,-5.6820871139233304,16.117233706899185,-33.389327358176899,30.617995400381119,-25.393241634211165,-0.5938070838880094,-48.900116259350398,-36.287816119920024,-17.2679499738191,45.348447420157811,52.664478210721427,26.738762159160501,-5.788176054956466,16.417371291641473,-34.011697804341338,31.188330998642698,-25.866601498424075,-0.60506603009491755,{"$f":"LC149-LB149","v":-49.83672392698935},-36.96344826465446,-17.589212719092018,46.194224825730259,53.646790291760169,27.237902543181065,-5.8953530480731615,16.724204287883822,-34.6221614462562,31.772247814395541,-26.349617816424768,-0.61567519419173777,-50.794614338498377,-37.654251205959696,-17.917686948664766,47.059006674828652,54.651175508181439,27.748262564090595,-6.0049312218940258,17.037937578539299,-35.292978921140076,32.36603278783619,-26.840785610234235,-0.62645712952746635,-51.769577843077627,-38.356717452619478,-18.251704783056198,47.938402590468911,55.672534764582679,28.267251341952459,-6.1163540075835954,17.356978594028419,{"$f":"MI149-MH149","v":-35.951672367460191},32.971496132058377,-27.341601882603072,-0.63744449463760589,-52.76429720108132,-39.072988180030819,-18.592284263385409,48.835093476748682,56.713981776680669,28.796451185900082,-6.2299608539671567,17.682300145681438,-36.623312629865268,33.588872917787398,-27.852260651868278,-0.6486413147012513,-53.779183697983854,-39.803341065797497,-18.939557339439261,49.749427447545202,57.775920885030018,29.33606769384653,-6.3457956014339061,18.014028747596171,-37.283227465483719,34.220144627494733,-28.374400406409904,-0.66008325284286684,-263.22371485455176,0,0,0,{"$f":"NO149-NN149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OU149-OT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Change in Debtors",null,null,null,null,null,null,null,null,null,{"$f":"O147-N147","v":796.70328382077628},{"$f":"P147-O147","v":-73.541841583456517},-35.48071304464986,89.024334548394563,103.21661976625421,51.608309883127276,-12.902077470781705,30.964985929875979,-68.38101059514338,59.994660239135555,-52.253413756666191,-2.5804154941561137,-89.905290187316837,-73.74115548501436,-35.669471492949356,88.714049261912919,102.82395047844159,51.255552875806984,-13.158810663596796,30.610456831096712,-68.467000776622172,59.546471842491655,-52.358156371595214,-2.8412691445680593,-89.583165826261734,-73.47698273404842,-35.542277045450874,88.392725468688013,102.45131066657575,51.068799796998178,-13.11307752639857,30.49801117610059,-68.212407918853273,59.329855560617375,-52.17086433584916,-2.8327280995576984,-89.260560327022858,-73.212403962493568,-35.414703251840251,88.072003862280894,102.07943395997347,50.882737726103755,-13.0668347868816,30.386262216982004,-67.966305853004087,59.113531955881172,-51.98284012200304,-2.8236415973192379,-88.938919593773448,-72.948646139838843,-35.288003381650469,87.749427187191259,101.70523740869794,50.694709776745299,-13.021877723351281,30.272599134665484,-67.720404936710224,58.894733571921392,-51.795205533406033,-2.8158874171836032,-88.616141011944705,-72.683973977554956,-35.161166339122133,87.423931426906051,101.32754892847868,{"$f":"CB147-CA147","v":50.504423267163361},-12.977486299363591,30.157113785497359,-67.48211017221945,58.672595171263652,-51.606270026543143,-2.8088986089545642,-88.289054174697526,-72.415757569953371,-35.032445279082367,87.095182918977457,100.94615077177014,50.3125755880734,-12.932057037109416,30.040959487807527,-67.223096041893086,58.449899457076526,-51.415941954314917,-2.8013729348182324,-87.960299099354415,-72.146168091511981,-34.902983751110696,86.765237318274103,100.56339231482639,50.120179402527469,-12.886200370670963,29.924596136184618,-66.971710972099686,58.226003053495333,-51.224141911476522,-2.7935546243882072,-87.630006591583992,-71.875331177854719,-34.773138164086618,86.43248312647745,100.17730055397806,49.925749370739595,-12.840644908538479,29.806677927227042,-66.718909375326007,57.999656325747878,-51.031366747042739,-2.7862860313642841,-87.296963459395784,-71.602240703590837,-34.642243918493136,86.096770701007813,99.787765372839203,49.72953264909188,-12.79478605241502,29.687628600374751,-66.473056623823027,57.770605146695516,-50.836429738853326,-2.7790104874300141,-86.959923267195677,-71.3258698057831,-34.50973136516518,85.757299587554826,99.393884958514491,49.531203519202677,-12.748266331643777,29.567366810015983,-66.206015171031936,{"$f":"EN147-EM147","v":57.540337621550066},-50.640264970128555,-2.7715873706785032,-86.62071618017967,-71.047716092283508,-34.376268183542493,85.416209759738194,98.998159819709258,49.33210471212999,-12.701217517559371,29.446782439452704,-65.946512336943556,57.308598929467848,-50.442325396978958,-2.7638219651684039,-86.279122809192017,-70.767609083158277,-34.241924687089977,85.072385176317994,98.599242067550108,49.13130502997376,-12.653974056541188,29.32508237066213,-65.685119827976223,57.074858733494125,-50.242972266409538,-2.7561567398869329,-85.935242611827562,-70.485637963617705,-34.106867142902502,84.725198899015027,98.196361278102358,48.928211488922329,-12.60684584002945,29.201721544137058,-65.431175335739454,56.837746107335533,-50.041655208693214,-2.7488965132670273,-85.586047860036842,-70.19928490952816,-33.969320699910782,84.374942937824926,97.790053944354895,48.724036716349019,-12.558053660729684,29.078287910496442,-65.154797652781326,56.600790768069487,-49.838503905128618,-2.7405288090245676,-85.235213551837205,-69.911575242297999,-33.830927058650786,84.024193689781214,97.383242802421819,48.519934968913958,-12.508563266415194,28.95519416521006,-64.886785622003003,56.363363470443687,-49.633903755540928,-2.7315542000828827,-84.882198187266454,{"$f":"GZ147-GY147","v":-69.622058680954979},-33.691368847435797,83.673003235060378,96.976023591545413,48.316122900961773,-12.458056650793083,28.832724020065484,-64.617438656705531,56.126388456226778,-49.428139253630889,-2.7217182982947179,-84.529180297792436,-69.33255006460297,-33.55197677913884,83.320854456329357,96.567635956492495,48.11145300701719,-12.407938897412464,28.709489965660055,-64.35743968938732,55.887710659287904,-49.221742456189531,-2.7122899690696158,-84.173035065220347,-69.040448046667052,-33.410871780042271,82.968319683690879,96.158963912214404,47.907419342441358,-12.356263752984319,28.587346755048429,-64.076509574614761,55.651237805984579,-49.014834648298915,-2.701582279274362,-83.818425869765633,-68.749604497880682,-33.270352829777721,82.61743419620484,95.752211536961454,47.704381093851225,-12.304759005523465,28.465833201964642,-63.806306640621983,55.415288747416184,-48.808258186819216,-2.6908265492252212,-83.463757974048235,-401.57755648479008,-16.051832621218523,42.157553502474741,48.958916292073013,24.857921428145005,-5.3798466098177187,15.22592294657062,-31.645933947484423,28.953163414155313,-24.073498943950312,-0.59620757380531586,-41.930392502901441,-34.374317173522229,-16.369329083549019,42.886420507808509,49.801025342142509,{"$f":"JL147-JK147","v":25.265252386883446},-5.511947926764833,15.532504991770168,-32.154538859846468,29.508125692231374,-24.471574295527148,-0.57160642721555632,-42.659775032940956,-34.971383848125299,-16.641338433714395,43.704343993619318,50.755193805503666,25.769666675812346,-5.5777762726739297,15.822613666761129,-32.778030891603578,30.058043149666219,-24.928282658854528,-0.58262984930138373,-43.455512676607725,-35.623716755171927,-16.951864985859061,44.518922619692205,51.701150109591993,26.249770879842742,-5.6820871139233304,16.117233706899185,-33.389327358176899,30.617995400381119,-25.393241634211165,-0.5938070838880094,-44.265607081832115,-36.287816119920024,-17.2679499738191,45.348447420157811,52.664478210721427,26.738762159160501,-5.788176054956466,16.417371291641473,-34.011697804341338,31.188330998642698,-25.866601498424075,-0.60506603009491755,{"$f":"LC147-LB147","v":-45.089796175267168},-36.96344826465446,-17.589212719092018,46.194224825730259,53.646790291760169,27.237902543181065,-5.8953530480731615,16.724204287883822,-34.6221614462562,31.772247814395541,-26.349617816424768,-0.61567519419173777,-45.932491989769801,-37.654251205959724,-17.917686948664766,47.059006674828652,54.651175508181439,27.748262564090567,-6.004931221893969,17.037937578539299,-35.292978921140104,32.366032787836218,-26.840785610234263,-0.62645712952746635,-46.789415818385123,-38.356717452619478,-18.251704783056198,47.938402590468911,55.672534764582679,28.267251341952488,-6.1163540075836522,17.356978594028476,{"$f":"MI147-MH147","v":-35.951672367460219},32.971496132058405,-27.341601882603072,-0.63744449463763431,-47.663179642353327,-39.072988180030848,-18.592284263385409,48.835093476748682,56.713981776680669,28.796451185900082,-6.2299608539671567,17.682300145681438,-36.623312629865268,33.588872917787398,-27.852260651868278,-0.6486413147012513,-48.554122202035444,-39.803341065797497,-18.939557339439261,49.749427447545202,57.775920885030018,29.33606769384653,-6.3457956014339061,18.014028747596171,-37.283227465483719,34.220144627494733,-28.374400406409904,-0.66008325284286684,-495.68060324919327,0,0,0,{"$f":"NO147-NN147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OU147-OT147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Change in Creditors",null,null,null,null,null,null,null,null,null,{"$f":"O148-N148","v":121.86392666666664},{"$f":"P148-O148","v":0},0,0,0,0,0,0,0,0,0,0,2.6788856666666732,0,0,0,0,0,0,0,0,0,0,0,2.7431181833333085,0,0,0,0,0,0,0,0,0,0,0,2.8089291166666612,0,0,0,0,0,0,0,0,0,0,0,2.8763576531208628,0,0,0,0,0,0,0,0,0,0,0,2.9454439560716992,0,0,0,0,{"$f":"CB148-CA148","v":0},0,0,0,0,0,0,3.0162291902126981,0,0,0,0,0,0,0,0,0,0,0,3.088755546559355,0,0,0,0,0,0,0,0,0,0,0,3.163066268080911,0,0,0,0,0,0,0,0,0,0,0,3.2392056759687762,0,0,0,0,0,0,0,0,0,0,0,3.3172191965658726,0,0,0,0,0,0,0,0,{"$f":"EN148-EM148","v":0},0,0,3.3971533889648526,0,0,0,0,0,0,0,0,0,0,0,3.4790559732987276,0,0,0,0,0,0,0,0,0,0,0,3.5629758597368664,0,0,0,0,0,0,0,0,0,0,0,3.6489631782071683,0,0,0,0,0,0,0,0,0,0,0,3.7370693088588496,0,0,0,0,0,0,0,0,0,0,0,3.8273469132889772,{"$f":"GZ148-GY148","v":0},0,0,0,0,0,0,0,0,0,0,3.9198499665467921,0,0,0,0,0,0,0,0,0,0,0,4.0146337899403193,0,0,0,0,0,0,0,0,0,0,0,4.1117550846610698,0,0,0,0,0,0,0,0,0,0,0,4.2112719662495692,0,0,0,0,0,0,0,0,0,0,0,4.3132439999223493,0,0,0,0,{"$f":"JL148-JK148","v":0},0,0,0,0,0,0,4.4177322367822853,0,0,0,0,0,0,0,0,0,0,0,4.524799250932233,0,0,0,0,0,0,0,0,0,0,0,4.6345091775182823,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC148-LB148","v":4.7469277517221826},0,0,0,0,0,0,0,0,0,0,0,4.8621223487285761,0,0,0,0,0,0,0,0,0,0,0,4.980162024692504,0,0,0,0,0,0,0,{"$f":"MI148-MH148","v":0},0,0,0,5.1011175587279922,0,0,0,0,0,0,0,0,0,0,0,5.2250614959484096,0,0,0,0,0,0,0,0,0,0,0,-232.45688839464151,0,0,0,{"$f":"NO148-NN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OU148-OT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Reserves"]
[null,null,"Maintenance Reserve"]
[null,null,null,"Operating Expense for Compuing Reserve",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O127","v":121.86392666666664},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,{"$f":"CA127","v":135.91666124252581},135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,{"$f":"EM127","v":151.74113711991336},151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,{"$f":"GY127","v":173.39370174226877},173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,{"$f":"JK127","v":193.96445654958885},193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,{"$f":"LC127","v":212.28842496654386},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,0,0,0,0,{"$f":"NO127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required Maintenance Balance",null,null,{"$f":"[0]!units","v":"$000's"},"Months",{"$f":"'Input Constant'!G592","v":6},null,null,{"$f":"O158","v":731.18355999999983},null,null,{"$f":"SUM(OFFSET(O157,0,1,1,$I$158))","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,733.86244566666653,736.54133133333323,739.22021699999993,741.89910266666664,744.57798833333334,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,749.99999218333335,752.74311036666666,755.48622854999996,758.22934673333327,760.97246491666658,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,766.52451221666649,769.3334413333331,772.1423704499997,774.95129956666642,777.76022868333303,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,783.44551545312049,786.32187310624136,789.19823075936222,792.07458841248308,794.95094606560394,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,800.77274767479651,803.7181916308682,806.6636355869399,809.6090795430116,812.5545234990833,815.49996745515489,815.49996745515489,815.49996745515489,815.49996745515489,815.49996745515489,{"$f":"SUM(OFFSET(CA157,0,1,1,$I$158))","v":815.49996745515489},815.49996745515489,818.51619664536747,821.53242583558017,824.54865502579287,827.56488421600557,830.58111340621826,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,836.6860981429902,839.77485368954945,842.86360923610891,845.95236478266816,849.04112032922762,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,855.29294214386778,858.45600841194869,861.6190746800296,864.7821409481104,867.94520721619131,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,874.34747916024105,877.58668483620988,880.82589051217872,884.06509618814744,887.30430186411627,890.54350754008499,890.54350754008499,890.54350754008499,890.54350754008499,890.54350754008499,890.54350754008499,890.54350754008499,893.8607267366508,897.17794593321662,900.49516512978244,903.81238432634836,907.12960352291418,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,913.84397610844508,917.24112949740993,{"$f":"SUM(OFFSET(EM157,0,1,1,$I$158))","v":920.63828288637501},924.03543627533986,927.43258966430471,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,934.30879902656818,937.78785499986679,941.26691097316552,944.74596694646414,948.22502291976286,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,955.26705475279846,958.83003061253532,962.39300647227219,965.95598233200894,969.51895819174581,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,976.73089722968984,980.37986040789701,984.02882358610418,987.67778676431135,991.32674994251852,994.97571312072557,994.97571312072557,994.97571312072557,994.97571312072557,994.97571312072557,994.97571312072557,994.97571312072557,998.71278242958442,1002.4498517384433,1006.1869210473021,1009.9239903561611,1013.6610596650199,1017.3981289738788,1017.3981289738788,1017.3981289738788,1017.3981289738788,1017.3981289738788,1017.3981289738788,1017.3981289738788,1021.2254758871677,1025.0528228004569,1028.8801697137458,1032.7075166270349,1036.5348635403238,1040.3622104536128,{"$f":"SUM(OFFSET(GY157,0,1,1,$I$158))","v":1040.3622104536128},1040.3622104536128,1040.3622104536128,1040.3622104536128,1040.3622104536128,1040.3622104536128,1044.2820604201595,1048.2019103867062,1052.121760353253,1056.0416103197999,1059.9614602863467,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1067.8959440428337,1071.9105778327739,1075.9252116227142,1079.9398454126544,1083.9544792025949,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1092.0808680771963,1096.1926231618575,1100.3043782465186,1104.4161333311795,1108.5278884158406,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1116.8509154667513,1121.0621874330009,1125.2734593992504,1129.4847313655,1133.6960033317496,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1142.2205192979213,1146.5337632978437,1150.8470072977659,1155.1602512976883,1159.4734952976107,1163.7867392975331,1163.7867392975331,1163.7867392975331,1163.7867392975331,1163.7867392975331,{"$f":"SUM(OFFSET(JK157,0,1,1,$I$158))","v":1163.7867392975331},1163.7867392975331,1168.2044715343154,1172.6222037710977,1177.03993600788,1181.4576682446623,1185.8754004814446,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1194.817931969159,1199.3427312200913,1203.8675304710234,1208.3923297219558,1212.9171289728879,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1222.0764374013386,1226.7109465788569,1231.3454557563753,1235.9799649338936,1240.6144741114117,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1249.9959110406521,1254.7428387923746,1259.4897665440967,1264.2366942958188,1268.9836220475408,1273.7305497992634,{"$f":"SUM(OFFSET(LC157,0,1,1,$I$158))","v":1273.7305497992634},1273.7305497992634,1273.7305497992634,1273.7305497992634,1273.7305497992634,1273.7305497992634,1278.5926721479918,1283.4547944967203,1288.316916845449,1293.1790391941774,1298.0411615429061,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1307.8834459163274,1312.8636079410198,1317.8437699657125,1322.8239319904048,1327.8040940150975,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1337.8853735985178,1342.9864911572458,1348.0876087159741,1353.188726274702,1358.28984383343,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1368.6160228881063,1373.8410843840547,1379.0661458800032,1384.2912073759517,1389.5162688719001,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1162.2844419732069,929.82755357856558,697.37066518392419,464.91377678928279,232.4568883946414,0,0,0,0,0,{"$f":"SUM(OFFSET(NO157,0,1,1,$I$158))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deficit/Surplus in Account",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"(O158-O163+O166)","v":731.18355999999983},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333334,124.54281233333334,124.54281233333334,124.54281233333334,124.54281233333334,124.54281233333334,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333324,130.09485963333324,130.09485963333324,130.09485963333336,130.09485963333324,130.09485963333324,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252583,135.91666124252583,135.91666124252583,135.91666124252583,135.91666124252572,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,{"$f":"(CA158-CA163+CA166)","v":135.91666124252581},135.91666124252581,138.93289043273839,138.9328904327385,138.9328904327385,138.9328904327385,138.9328904327385,138.9328904327385,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929772,142.02164597929772,142.02164597929794,142.02164597929772,142.02164597929794,142.02164597929772,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737874,145.18471224737874,145.18471224737874,145.18471224737863,145.18471224737863,145.18471224737863,142.02164597929772,145.1847122473786,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334755,148.42391792334755,148.42391792334755,148.42391792334732,148.42391792334755,148.42391792334743,145.1847122473786,148.42391792334737,148.4239179233476,148.4239179233476,148.4239179233476,148.4239179233476,151.74113711991342,151.7411371199133,151.74113711991342,151.74113711991342,151.7411371199133,151.74113711991353,148.4239179233476,151.74113711991347,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887833,155.1382905088781,{"$f":"(EM158-EM163+EM166)","v":155.13829050887833},155.1382905088781,155.1382905088781,155.1382905088781,151.74113711991325,155.13829050887813,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217686,158.61734648217697,158.61734648217697,158.61734648217686,158.61734648217708,158.61734648217708,155.13829050887836,158.61734648217706,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191381,162.18032234191369,162.18032234191381,162.18032234191358,162.18032234191369,162.18032234191381,158.61734648217683,162.18032234191367,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,165.82928552012095,165.82928552012095,165.82928552012095,165.82928552012095,165.82928552012095,165.82928552012083,162.18032234191367,165.82928552012081,165.82928552012103,165.82928552012103,165.82928552012103,165.82928552012103,169.56635482897988,169.56635482897977,169.56635482897988,169.56635482897988,169.56635482897977,169.56635482897988,165.82928552012092,169.5663548289798,169.56635482897991,169.56635482897991,169.56635482897991,169.56635482897991,173.39370174226883,173.39370174226883,173.39370174226872,173.39370174226917,173.39370174226895,173.39370174226872,{"$f":"(GY158-GY163+GY166)","v":169.56635482898002},173.393701742269,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881551,177.31355170881551,177.31355170881551,177.31355170881574,177.31355170881551,177.31355170881551,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875583,181.32818549875583,181.32818549875583,181.32818549875583,181.32818549875606,181.32818549875583,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341701,185.43994058341701,185.43994058341701,185.43994058341679,185.43994058341701,185.43994058341701,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.65121254966652,189.65121254966652,189.65121254966652,189.65121254966652,189.65121254966652,189.6512125496663,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.9644565495889,193.9644565495889,193.96445654958868,193.9644565495889,193.9644565495889,193.9644565495889,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,{"$f":"(JK158-JK163+JK166)","v":193.96445654958885},193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730325,202.90698803730348,202.90698803730325,202.90698803730348,202.90698803730325,202.90698803730348,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482173,207.54149721482173,207.54149721482173,207.54149721482173,207.5414972148215,207.54149721482173,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,212.28842496654374,212.2884249665442,212.28842496654374,212.28842496654374,212.28842496654374,212.2884249665442,{"$f":"(LC158-LC163+LC166)","v":207.54149721482167},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527232,217.15054731527232,217.15054731527255,217.15054731527255,217.15054731527277,217.15054731527255,212.28842496654408,217.15054731527269,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996508,222.13070933996485,222.13070933996508,222.13070933996485,222.13070933996508,222.13070933996485,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869296,227.23182689869296,227.23182689869319,227.23182689869296,227.23182689869296,227.23182689869296,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.45688839464123,232.45688839464145,232.45688839464145,232.45688839464145,232.45688839464145,232.456888394641,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,0,0,0,0,0,0,0,{"$f":"(NO158-NO163+NO166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-COD Flag",null,null,"flag",null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M92","v":0},{"$f":"'Timing Flags'!N92","v":0},{"$f":"'Timing Flags'!O92","v":0},{"$f":"'Timing Flags'!P92","v":0},{"$f":"'Timing Flags'!Q92","v":0},{"$f":"'Timing Flags'!R92","v":0},{"$f":"'Timing Flags'!S92","v":0},{"$f":"'Timing Flags'!T92","v":0},{"$f":"'Timing Flags'!U92","v":0},{"$f":"'Timing Flags'!V92","v":0},{"$f":"'Timing Flags'!W92","v":0},{"$f":"'Timing Flags'!X92","v":0},{"$f":"'Timing Flags'!Y92","v":0},{"$f":"'Timing Flags'!Z92","v":0},{"$f":"'Timing Flags'!AA92","v":0},{"$f":"'Timing Flags'!AB92","v":0},{"$f":"'Timing Flags'!AC92","v":0},{"$f":"'Timing Flags'!AD92","v":0},{"$f":"'Timing Flags'!AE92","v":0},{"$f":"'Timing Flags'!AF92","v":0},{"$f":"'Timing Flags'!AG92","v":0},{"$f":"'Timing Flags'!AH92","v":0},{"$f":"'Timing Flags'!AI92","v":0},{"$f":"'Timing Flags'!AJ92","v":0},{"$f":"'Timing Flags'!AK92","v":0},{"$f":"'Timing Flags'!AL92","v":0},{"$f":"'Timing Flags'!AM92","v":0},{"$f":"'Timing Flags'!AN92","v":0},{"$f":"'Timing Flags'!AO92","v":0},{"$f":"'Timing Flags'!AP92","v":0},{"$f":"'Timing Flags'!AQ92","v":0},{"$f":"'Timing Flags'!AR92","v":0},{"$f":"'Timing Flags'!AS92","v":0},{"$f":"'Timing Flags'!AT92","v":0},{"$f":"'Timing Flags'!AU92","v":0},{"$f":"'Timing Flags'!AV92","v":0},{"$f":"'Timing Flags'!AW92","v":0},{"$f":"'Timing Flags'!AX92","v":0},{"$f":"'Timing Flags'!AY92","v":0},{"$f":"'Timing Flags'!AZ92","v":0},{"$f":"'Timing Flags'!BA92","v":0},{"$f":"'Timing Flags'!BB92","v":0},{"$f":"'Timing Flags'!BC92","v":0},{"$f":"'Timing Flags'!BD92","v":0},{"$f":"'Timing Flags'!BE92","v":0},{"$f":"'Timing Flags'!BF92","v":0},{"$f":"'Timing Flags'!BG92","v":0},{"$f":"'Timing Flags'!BH92","v":0},{"$f":"'Timing Flags'!BI92","v":0},{"$f":"'Timing Flags'!BJ92","v":0},{"$f":"'Timing Flags'!BK92","v":0},{"$f":"'Timing Flags'!BL92","v":0},{"$f":"'Timing Flags'!BM92","v":0},{"$f":"'Timing Flags'!BN92","v":0},{"$f":"'Timing Flags'!BO92","v":0},{"$f":"'Timing Flags'!BP92","v":0},{"$f":"'Timing Flags'!BQ92","v":0},{"$f":"'Timing Flags'!BR92","v":0},{"$f":"'Timing Flags'!BS92","v":0},{"$f":"'Timing Flags'!BT92","v":0},{"$f":"'Timing Flags'!BU92","v":0},{"$f":"'Timing Flags'!BV92","v":0},{"$f":"'Timing Flags'!BW92","v":0},{"$f":"'Timing Flags'!BX92","v":0},{"$f":"'Timing Flags'!BY92","v":0},{"$f":"'Timing Flags'!BZ92","v":0},{"$f":"'Timing Flags'!CA92","v":0},{"$f":"'Timing Flags'!CB92","v":0},{"$f":"'Timing Flags'!CC92","v":0},{"$f":"'Timing Flags'!CD92","v":0},{"$f":"'Timing Flags'!CE92","v":0},{"$f":"'Timing Flags'!CF92","v":0},{"$f":"'Timing Flags'!CG92","v":0},{"$f":"'Timing Flags'!CH92","v":0},{"$f":"'Timing Flags'!CI92","v":0},{"$f":"'Timing Flags'!CJ92","v":0},{"$f":"'Timing Flags'!CK92","v":0},{"$f":"'Timing Flags'!CL92","v":0},{"$f":"'Timing Flags'!CM92","v":0},{"$f":"'Timing Flags'!CN92","v":0},{"$f":"'Timing Flags'!CO92","v":0},{"$f":"'Timing Flags'!CP92","v":0},{"$f":"'Timing Flags'!CQ92","v":0},{"$f":"'Timing Flags'!CR92","v":0},{"$f":"'Timing Flags'!CS92","v":0},{"$f":"'Timing Flags'!CT92","v":0},{"$f":"'Timing Flags'!CU92","v":0},{"$f":"'Timing Flags'!CV92","v":0},{"$f":"'Timing Flags'!CW92","v":0},{"$f":"'Timing Flags'!CX92","v":0},{"$f":"'Timing Flags'!CY92","v":0},{"$f":"'Timing Flags'!CZ92","v":0},{"$f":"'Timing Flags'!DA92","v":0},{"$f":"'Timing Flags'!DB92","v":0},{"$f":"'Timing Flags'!DC92","v":0},{"$f":"'Timing Flags'!DD92","v":0},{"$f":"'Timing Flags'!DE92","v":0},{"$f":"'Timing Flags'!DF92","v":0},{"$f":"'Timing Flags'!DG92","v":0},{"$f":"'Timing Flags'!DH92","v":0},{"$f":"'Timing Flags'!DI92","v":0},{"$f":"'Timing Flags'!DJ92","v":0},{"$f":"'Timing Flags'!DK92","v":0},{"$f":"'Timing Flags'!DL92","v":0},{"$f":"'Timing Flags'!DM92","v":0},{"$f":"'Timing Flags'!DN92","v":0},{"$f":"'Timing Flags'!DO92","v":0},{"$f":"'Timing Flags'!DP92","v":0},{"$f":"'Timing Flags'!DQ92","v":0},{"$f":"'Timing Flags'!DR92","v":0},{"$f":"'Timing Flags'!DS92","v":0},{"$f":"'Timing Flags'!DT92","v":0},{"$f":"'Timing Flags'!DU92","v":0},{"$f":"'Timing Flags'!DV92","v":0},{"$f":"'Timing Flags'!DW92","v":0},{"$f":"'Timing Flags'!DX92","v":0},{"$f":"'Timing Flags'!DY92","v":0},{"$f":"'Timing Flags'!DZ92","v":0},{"$f":"'Timing Flags'!EA92","v":0},{"$f":"'Timing Flags'!EB92","v":0},{"$f":"'Timing Flags'!EC92","v":0},{"$f":"'Timing Flags'!ED92","v":0},{"$f":"'Timing Flags'!EE92","v":0},{"$f":"'Timing Flags'!EF92","v":0},{"$f":"'Timing Flags'!EG92","v":0},{"$f":"'Timing Flags'!EH92","v":0},{"$f":"'Timing Flags'!EI92","v":0},{"$f":"'Timing Flags'!EJ92","v":0},{"$f":"'Timing Flags'!EK92","v":0},{"$f":"'Timing Flags'!EL92","v":0},{"$f":"'Timing Flags'!EM92","v":0},{"$f":"'Timing Flags'!EN92","v":0},{"$f":"'Timing Flags'!EO92","v":0},{"$f":"'Timing Flags'!EP92","v":0},{"$f":"'Timing Flags'!EQ92","v":0},{"$f":"'Timing Flags'!ER92","v":0},{"$f":"'Timing Flags'!ES92","v":0},{"$f":"'Timing Flags'!ET92","v":0},{"$f":"'Timing Flags'!EU92","v":0},{"$f":"'Timing Flags'!EV92","v":0},{"$f":"'Timing Flags'!EW92","v":0},{"$f":"'Timing Flags'!EX92","v":0},{"$f":"'Timing Flags'!EY92","v":0},{"$f":"'Timing Flags'!EZ92","v":0},{"$f":"'Timing Flags'!FA92","v":0},{"$f":"'Timing Flags'!FB92","v":0},{"$f":"'Timing Flags'!FC92","v":0},{"$f":"'Timing Flags'!FD92","v":0},{"$f":"'Timing Flags'!FE92","v":0},{"$f":"'Timing Flags'!FF92","v":0},{"$f":"'Timing Flags'!FG92","v":0},{"$f":"'Timing Flags'!FH92","v":0},{"$f":"'Timing Flags'!FI92","v":0},{"$f":"'Timing Flags'!FJ92","v":0},{"$f":"'Timing Flags'!FK92","v":0},{"$f":"'Timing Flags'!FL92","v":0},{"$f":"'Timing Flags'!FM92","v":0},{"$f":"'Timing Flags'!FN92","v":0},{"$f":"'Timing Flags'!FO92","v":0},{"$f":"'Timing Flags'!FP92","v":0},{"$f":"'Timing Flags'!FQ92","v":0},{"$f":"'Timing Flags'!FR92","v":0},{"$f":"'Timing Flags'!FS92","v":0},{"$f":"'Timing Flags'!FT92","v":0},{"$f":"'Timing Flags'!FU92","v":0},{"$f":"'Timing Flags'!FV92","v":0},{"$f":"'Timing Flags'!FW92","v":0},{"$f":"'Timing Flags'!FX92","v":0},{"$f":"'Timing Flags'!FY92","v":0},{"$f":"'Timing Flags'!FZ92","v":0},{"$f":"'Timing Flags'!GA92","v":0},{"$f":"'Timing Flags'!GB92","v":0},{"$f":"'Timing Flags'!GC92","v":0},{"$f":"'Timing Flags'!GD92","v":0},{"$f":"'Timing Flags'!GE92","v":0},{"$f":"'Timing Flags'!GF92","v":0},{"$f":"'Timing Flags'!GG92","v":0},{"$f":"'Timing Flags'!GH92","v":0},{"$f":"'Timing Flags'!GI92","v":0},{"$f":"'Timing Flags'!GJ92","v":0},{"$f":"'Timing Flags'!GK92","v":0},{"$f":"'Timing Flags'!GL92","v":0},{"$f":"'Timing Flags'!GM92","v":0},{"$f":"'Timing Flags'!GN92","v":0},{"$f":"'Timing Flags'!GO92","v":0},{"$f":"'Timing Flags'!GP92","v":0},{"$f":"'Timing Flags'!GQ92","v":0},{"$f":"'Timing Flags'!GR92","v":0},{"$f":"'Timing Flags'!GS92","v":0},{"$f":"'Timing Flags'!GT92","v":0},{"$f":"'Timing Flags'!GU92","v":0},{"$f":"'Timing Flags'!GV92","v":0},{"$f":"'Timing Flags'!GW92","v":0},{"$f":"'Timing Flags'!GX92","v":0},{"$f":"'Timing Flags'!GY92","v":0},{"$f":"'Timing Flags'!GZ92","v":0},{"$f":"'Timing Flags'!HA92","v":0},{"$f":"'Timing Flags'!HB92","v":0},{"$f":"'Timing Flags'!HC92","v":0},{"$f":"'Timing Flags'!HD92","v":0},{"$f":"'Timing Flags'!HE92","v":0},{"$f":"'Timing Flags'!HF92","v":0},{"$f":"'Timing Flags'!HG92","v":0},{"$f":"'Timing Flags'!HH92","v":0},{"$f":"'Timing Flags'!HI92","v":0},{"$f":"'Timing Flags'!HJ92","v":0},{"$f":"'Timing Flags'!HK92","v":0},{"$f":"'Timing Flags'!HL92","v":0},{"$f":"'Timing Flags'!HM92","v":0},{"$f":"'Timing Flags'!HN92","v":0},{"$f":"'Timing Flags'!HO92","v":0},{"$f":"'Timing Flags'!HP92","v":0},{"$f":"'Timing Flags'!HQ92","v":0},{"$f":"'Timing Flags'!HR92","v":0},{"$f":"'Timing Flags'!HS92","v":0},{"$f":"'Timing Flags'!HT92","v":0},{"$f":"'Timing Flags'!HU92","v":0},{"$f":"'Timing Flags'!HV92","v":0},{"$f":"'Timing Flags'!HW92","v":0},{"$f":"'Timing Flags'!HX92","v":0},{"$f":"'Timing Flags'!HY92","v":0},{"$f":"'Timing Flags'!HZ92","v":0},{"$f":"'Timing Flags'!IA92","v":0},{"$f":"'Timing Flags'!IB92","v":0},{"$f":"'Timing Flags'!IC92","v":0},{"$f":"'Timing Flags'!ID92","v":0},{"$f":"'Timing Flags'!IE92","v":0},{"$f":"'Timing Flags'!IF92","v":0},{"$f":"'Timing Flags'!IG92","v":0},{"$f":"'Timing Flags'!IH92","v":0},{"$f":"'Timing Flags'!II92","v":0},{"$f":"'Timing Flags'!IJ92","v":0},{"$f":"'Timing Flags'!IK92","v":0},{"$f":"'Timing Flags'!IL92","v":0},{"$f":"'Timing Flags'!IM92","v":0},{"$f":"'Timing Flags'!IN92","v":0},{"$f":"'Timing Flags'!IO92","v":0},{"$f":"'Timing Flags'!IP92","v":0},{"$f":"'Timing Flags'!IQ92","v":0},{"$f":"'Timing Flags'!IR92","v":0},{"$f":"'Timing Flags'!IS92","v":0},{"$f":"'Timing Flags'!IT92","v":0},{"$f":"'Timing Flags'!IU92","v":0},{"$f":"'Timing Flags'!IV92","v":0},{"$f":"'Timing Flags'!IW92","v":0},{"$f":"'Timing Flags'!IX92","v":0},{"$f":"'Timing Flags'!IY92","v":0},{"$f":"'Timing Flags'!IZ92","v":0},{"$f":"'Timing Flags'!JA92","v":0},{"$f":"'Timing Flags'!JB92","v":0},{"$f":"'Timing Flags'!JC92","v":0},{"$f":"'Timing Flags'!JD92","v":0},{"$f":"'Timing Flags'!JE92","v":0},{"$f":"'Timing Flags'!JF92","v":0},{"$f":"'Timing Flags'!JG92","v":0},{"$f":"'Timing Flags'!JH92","v":0},{"$f":"'Timing Flags'!JI92","v":0},{"$f":"'Timing Flags'!JJ92","v":0},{"$f":"'Timing Flags'!JK92","v":0},{"$f":"'Timing Flags'!JL92","v":0},{"$f":"'Timing Flags'!JM92","v":0},{"$f":"'Timing Flags'!JN92","v":0},{"$f":"'Timing Flags'!JO92","v":0},{"$f":"'Timing Flags'!JP92","v":0},{"$f":"'Timing Flags'!JQ92","v":0},{"$f":"'Timing Flags'!JR92","v":0},{"$f":"'Timing Flags'!JS92","v":0},{"$f":"'Timing Flags'!JT92","v":0},{"$f":"'Timing Flags'!JU92","v":0},{"$f":"'Timing Flags'!JV92","v":0},{"$f":"'Timing Flags'!JW92","v":0},{"$f":"'Timing Flags'!JX92","v":0},{"$f":"'Timing Flags'!JY92","v":0},{"$f":"'Timing Flags'!JZ92","v":0},{"$f":"'Timing Flags'!KA92","v":0},{"$f":"'Timing Flags'!KB92","v":0},{"$f":"'Timing Flags'!KC92","v":0},{"$f":"'Timing Flags'!KD92","v":0},{"$f":"'Timing Flags'!KE92","v":0},{"$f":"'Timing Flags'!KF92","v":0},{"$f":"'Timing Flags'!KG92","v":0},{"$f":"'Timing Flags'!KH92","v":0},{"$f":"'Timing Flags'!KI92","v":0},{"$f":"'Timing Flags'!KJ92","v":0},{"$f":"'Timing Flags'!KK92","v":0},{"$f":"'Timing Flags'!KL92","v":0},{"$f":"'Timing Flags'!KM92","v":0},{"$f":"'Timing Flags'!KN92","v":0},{"$f":"'Timing Flags'!KO92","v":0},{"$f":"'Timing Flags'!KP92","v":0},{"$f":"'Timing Flags'!KQ92","v":0},{"$f":"'Timing Flags'!KR92","v":0},{"$f":"'Timing Flags'!KS92","v":0},{"$f":"'Timing Flags'!KT92","v":0},{"$f":"'Timing Flags'!KU92","v":0},{"$f":"'Timing Flags'!KV92","v":0},{"$f":"'Timing Flags'!KW92","v":0},{"$f":"'Timing Flags'!KX92","v":0},{"$f":"'Timing Flags'!KY92","v":0},{"$f":"'Timing Flags'!KZ92","v":0},{"$f":"'Timing Flags'!LA92","v":0},{"$f":"'Timing Flags'!LB92","v":0},{"$f":"'Timing Flags'!LC92","v":0},{"$f":"'Timing Flags'!LD92","v":0},{"$f":"'Timing Flags'!LE92","v":0},{"$f":"'Timing Flags'!LF92","v":0},{"$f":"'Timing Flags'!LG92","v":0},{"$f":"'Timing Flags'!LH92","v":0},{"$f":"'Timing Flags'!LI92","v":0},{"$f":"'Timing Flags'!LJ92","v":0},{"$f":"'Timing Flags'!LK92","v":0},{"$f":"'Timing Flags'!LL92","v":0},{"$f":"'Timing Flags'!LM92","v":0},{"$f":"'Timing Flags'!LN92","v":0},{"$f":"'Timing Flags'!LO92","v":0},{"$f":"'Timing Flags'!LP92","v":0},{"$f":"'Timing Flags'!LQ92","v":0},{"$f":"'Timing Flags'!LR92","v":0},{"$f":"'Timing Flags'!LS92","v":0},{"$f":"'Timing Flags'!LT92","v":0},{"$f":"'Timing Flags'!LU92","v":0},{"$f":"'Timing Flags'!LV92","v":0},{"$f":"'Timing Flags'!LW92","v":0},{"$f":"'Timing Flags'!LX92","v":0},{"$f":"'Timing Flags'!LY92","v":0},{"$f":"'Timing Flags'!LZ92","v":0},{"$f":"'Timing Flags'!MA92","v":0},{"$f":"'Timing Flags'!MB92","v":0},{"$f":"'Timing Flags'!MC92","v":0},{"$f":"'Timing Flags'!MD92","v":0},{"$f":"'Timing Flags'!ME92","v":0},{"$f":"'Timing Flags'!MF92","v":0},{"$f":"'Timing Flags'!MG92","v":0},{"$f":"'Timing Flags'!MH92","v":0},{"$f":"'Timing Flags'!MI92","v":0},{"$f":"'Timing Flags'!MJ92","v":0},{"$f":"'Timing Flags'!MK92","v":0},{"$f":"'Timing Flags'!ML92","v":0},{"$f":"'Timing Flags'!MM92","v":0},{"$f":"'Timing Flags'!MN92","v":0},{"$f":"'Timing Flags'!MO92","v":0},{"$f":"'Timing Flags'!MP92","v":0},{"$f":"'Timing Flags'!MQ92","v":0},{"$f":"'Timing Flags'!MR92","v":0},{"$f":"'Timing Flags'!MS92","v":0},{"$f":"'Timing Flags'!MT92","v":0},{"$f":"'Timing Flags'!MU92","v":0},{"$f":"'Timing Flags'!MV92","v":0},{"$f":"'Timing Flags'!MW92","v":0},{"$f":"'Timing Flags'!MX92","v":0},{"$f":"'Timing Flags'!MY92","v":0},{"$f":"'Timing Flags'!MZ92","v":0},{"$f":"'Timing Flags'!NA92","v":0},{"$f":"'Timing Flags'!NB92","v":0},{"$f":"'Timing Flags'!NC92","v":0},{"$f":"'Timing Flags'!ND92","v":0},{"$f":"'Timing Flags'!NE92","v":0},{"$f":"'Timing Flags'!NF92","v":0},{"$f":"'Timing Flags'!NG92","v":0},{"$f":"'Timing Flags'!NH92","v":0},{"$f":"'Timing Flags'!NI92","v":0},{"$f":"'Timing Flags'!NJ92","v":0},{"$f":"'Timing Flags'!NK92","v":0},{"$f":"'Timing Flags'!NL92","v":0},{"$f":"'Timing Flags'!NM92","v":0},{"$f":"'Timing Flags'!NN92","v":0},{"$f":"'Timing Flags'!NO92","v":0},{"$f":"'Timing Flags'!NP92","v":0},{"$f":"'Timing Flags'!NQ92","v":0},{"$f":"'Timing Flags'!NR92","v":0},{"$f":"'Timing Flags'!NS92","v":0},{"$f":"'Timing Flags'!NT92","v":0},{"$f":"'Timing Flags'!NU92","v":0},{"$f":"'Timing Flags'!NV92","v":0},{"$f":"'Timing Flags'!NW92","v":0},{"$f":"'Timing Flags'!NX92","v":0},{"$f":"'Timing Flags'!NY92","v":0},{"$f":"'Timing Flags'!NZ92","v":0},{"$f":"'Timing Flags'!OA92","v":0},{"$f":"'Timing Flags'!OB92","v":0},{"$f":"'Timing Flags'!OC92","v":0},{"$f":"'Timing Flags'!OD92","v":0},{"$f":"'Timing Flags'!OE92","v":0},{"$f":"'Timing Flags'!OF92","v":0},{"$f":"'Timing Flags'!OG92","v":0},{"$f":"'Timing Flags'!OH92","v":0},{"$f":"'Timing Flags'!OI92","v":0},{"$f":"'Timing Flags'!OJ92","v":0},{"$f":"'Timing Flags'!OK92","v":0},{"$f":"'Timing Flags'!OL92","v":0},{"$f":"'Timing Flags'!OM92","v":0},{"$f":"'Timing Flags'!ON92","v":0},{"$f":"'Timing Flags'!OO92","v":0},{"$f":"'Timing Flags'!OP92","v":0},{"$f":"'Timing Flags'!OQ92","v":0},{"$f":"'Timing Flags'!OR92","v":0},{"$f":"'Timing Flags'!OS92","v":0},{"$f":"'Timing Flags'!OT92","v":0},{"$f":"'Timing Flags'!OU92","v":0},{"$f":"'Timing Flags'!OV92","v":0},{"$f":"'Timing Flags'!OW92","v":0},{"$f":"'Timing Flags'!OX92","v":0},{"$f":"'Timing Flags'!OY92","v":0},{"$f":"'Timing Flags'!OZ92","v":0},{"$f":"'Timing Flags'!PA92","v":0},{"$f":"'Timing Flags'!PB92","v":0},{"$f":"'Timing Flags'!PC92","v":0},{"$f":"'Timing Flags'!PD92","v":0},{"$f":"'Timing Flags'!PE92","v":0},{"$f":"'Timing Flags'!PF92","v":0},{"$f":"'Timing Flags'!PG92","v":0},{"$f":"'Timing Flags'!PH92","v":0},{"$f":"'Timing Flags'!PI92","v":0},{"$f":"'Timing Flags'!PJ92","v":0},{"$f":"'Timing Flags'!PK92","v":0}]
[]
[null,null,null,"Balance b/f",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N167","v":0},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,733.86244566666653,736.54133133333323,739.22021699999993,741.89910266666664,744.57798833333334,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,749.99999218333335,752.74311036666666,755.48622854999996,758.22934673333327,760.97246491666658,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,766.52451221666649,769.3334413333331,772.1423704499997,774.95129956666642,777.76022868333303,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,783.44551545312049,786.32187310624136,789.19823075936222,792.07458841248308,794.95094606560394,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,800.77274767479651,803.7181916308682,806.6636355869399,809.6090795430116,812.5545234990833,815.49996745515489,815.49996745515489,815.49996745515489,815.49996745515489,{"$f":"BZ167","v":815.49996745515489},815.49996745515489,815.49996745515489,818.51619664536747,821.53242583558017,824.54865502579287,827.56488421600557,830.58111340621826,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,836.6860981429902,839.77485368954945,842.86360923610891,845.95236478266816,849.04112032922762,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,855.29294214386778,858.45600841194869,861.6190746800296,864.78214094811051,867.94520721619142,871.10827348427233,871.10827348427233,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,874.34747916024105,877.58668483620988,880.82589051217883,884.06509618814744,887.30430186411627,890.5435075400851,890.5435075400851,890.54350754008487,890.54350754008487,890.54350754008487,890.54350754008487,890.54350754008487,893.8607267366508,897.17794593321651,900.49516512978244,903.81238432634836,907.12960352291407,910.44682271948,910.44682271948,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,913.84397610844519,{"$f":"EL167","v":917.24112949741004},920.63828288637512,924.03543627533998,927.43258966430483,930.82974305326968,930.82974305326968,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,934.30879902656807,937.78785499986679,941.26691097316552,944.74596694646402,948.22502291976275,951.70407889306148,951.70407889306148,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,955.26705475279857,958.83003061253532,962.3930064722723,965.95598233200906,969.51895819174581,973.08193405148279,973.08193405148279,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,976.73089722968984,980.37986040789701,984.02882358610418,987.67778676431135,991.32674994251852,994.97571312072569,994.97571312072569,994.97571312072546,994.97571312072546,994.97571312072546,994.97571312072546,994.97571312072546,998.71278242958442,1002.4498517384432,1006.1869210473021,1009.9239903561611,1013.6610596650198,1017.3981289738788,1017.3981289738788,1017.3981289738787,1017.3981289738787,1017.3981289738787,1017.3981289738787,1017.3981289738787,1021.2254758871678,1025.0528228004569,1028.8801697137455,1032.7075166270347,1036.5348635403238,{"$f":"GX167","v":1040.3622104536125},1040.3622104536125,1040.3622104536128,1040.3622104536128,1040.3622104536128,1040.3622104536128,1040.3622104536128,1044.2820604201595,1048.2019103867062,1052.121760353253,1056.0416103197999,1059.9614602863467,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1067.8959440428337,1071.9105778327739,1075.9252116227142,1079.9398454126544,1083.9544792025949,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1092.0808680771963,1096.1926231618575,1100.3043782465186,1104.4161333311795,1108.5278884158406,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1116.8509154667513,1121.0621874330009,1125.2734593992504,1129.4847313655,1133.6960033317496,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1142.2205192979213,1146.5337632978437,1150.8470072977659,1155.1602512976883,1159.4734952976107,1163.7867392975331,1163.7867392975331,1163.7867392975331,1163.7867392975331,{"$f":"JJ167","v":1163.7867392975331},1163.7867392975331,1163.7867392975331,1168.2044715343154,1172.6222037710977,1177.03993600788,1181.4576682446623,1185.8754004814446,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1194.817931969159,1199.3427312200913,1203.8675304710234,1208.3923297219558,1212.9171289728879,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1222.0764374013386,1226.7109465788569,1231.3454557563753,1235.9799649338936,1240.6144741114117,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1249.9959110406521,1254.7428387923746,1259.4897665440967,1264.2366942958188,1268.9836220475408,{"$f":"LB167","v":1273.7305497992634},1273.7305497992634,1273.7305497992634,1273.7305497992634,1273.7305497992634,1273.7305497992634,1273.7305497992634,1278.5926721479918,1283.4547944967203,1288.3169168454488,1293.1790391941772,1298.0411615429061,1302.9032838916346,1302.9032838916346,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1307.8834459163274,1312.8636079410198,1317.8437699657125,1322.8239319904048,1327.8040940150975,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1337.8853735985178,{"$f":"MH167","v":1342.9864911572458},1348.0876087159741,1353.188726274702,1358.28984383343,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1368.6160228881063,1373.8410843840547,1379.0661458800032,1384.2912073759517,1389.5162688719001,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1162.2844419732069,929.82755357856547,697.37066518392419,464.91377678928279,232.4568883946414,0,0,0,0,{"$f":"NN167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OT167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funded During Construction",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O159*O161","v":0},{"$f":"P159*P161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB159*CB161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN159*EN161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ159*GZ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL159*JL161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC159*LC161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO159*NO161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funded/Withdrawn After Construction",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O165:LB165)","v":49308.985457401381},null,null,{"$f":"O159*O7","v":731.18355999999983},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333334,124.54281233333334,124.54281233333334,124.54281233333334,124.54281233333334,124.54281233333334,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333324,130.09485963333324,130.09485963333324,130.09485963333336,130.09485963333324,130.09485963333324,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252583,135.91666124252583,135.91666124252583,135.91666124252583,135.91666124252572,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,{"$f":"CA159*CA7","v":135.91666124252581},135.91666124252581,138.93289043273839,138.9328904327385,138.9328904327385,138.9328904327385,138.9328904327385,138.9328904327385,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929772,142.02164597929772,142.02164597929794,142.02164597929772,142.02164597929794,142.02164597929772,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737874,145.18471224737874,145.18471224737874,145.18471224737863,145.18471224737863,145.18471224737863,142.02164597929772,145.1847122473786,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334755,148.42391792334755,148.42391792334755,148.42391792334732,148.42391792334755,148.42391792334743,145.1847122473786,148.42391792334737,148.4239179233476,148.4239179233476,148.4239179233476,148.4239179233476,151.74113711991342,151.7411371199133,151.74113711991342,151.74113711991342,151.7411371199133,151.74113711991353,148.4239179233476,151.74113711991347,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887833,155.1382905088781,{"$f":"EM159*EM7","v":155.13829050887833},155.1382905088781,155.1382905088781,155.1382905088781,151.74113711991325,155.13829050887813,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217686,158.61734648217697,158.61734648217697,158.61734648217686,158.61734648217708,158.61734648217708,155.13829050887836,158.61734648217706,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191381,162.18032234191369,162.18032234191381,162.18032234191358,162.18032234191369,162.18032234191381,158.61734648217683,162.18032234191367,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,165.82928552012095,165.82928552012095,165.82928552012095,165.82928552012095,165.82928552012095,165.82928552012083,162.18032234191367,165.82928552012081,165.82928552012103,165.82928552012103,165.82928552012103,165.82928552012103,169.56635482897988,169.56635482897977,169.56635482897988,169.56635482897988,169.56635482897977,169.56635482897988,165.82928552012092,169.5663548289798,169.56635482897991,169.56635482897991,169.56635482897991,169.56635482897991,173.39370174226883,173.39370174226883,173.39370174226872,173.39370174226917,173.39370174226895,173.39370174226872,{"$f":"GY159*GY7","v":169.56635482898002},173.393701742269,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881551,177.31355170881551,177.31355170881551,177.31355170881574,177.31355170881551,177.31355170881551,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875583,181.32818549875583,181.32818549875583,181.32818549875583,181.32818549875606,181.32818549875583,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341701,185.43994058341701,185.43994058341701,185.43994058341679,185.43994058341701,185.43994058341701,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.65121254966652,189.65121254966652,189.65121254966652,189.65121254966652,189.65121254966652,189.6512125496663,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.9644565495889,193.9644565495889,193.96445654958868,193.9644565495889,193.9644565495889,193.9644565495889,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,{"$f":"JK159*JK7","v":193.96445654958885},193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730325,202.90698803730348,202.90698803730325,202.90698803730348,202.90698803730325,202.90698803730348,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482173,207.54149721482173,207.54149721482173,207.54149721482173,207.5414972148215,207.54149721482173,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,212.28842496654374,212.2884249665442,212.28842496654374,212.28842496654374,212.28842496654374,212.2884249665442,{"$f":"LC159*LC7","v":207.54149721482167},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527232,217.15054731527232,217.15054731527255,217.15054731527255,217.15054731527277,217.15054731527255,212.28842496654408,217.15054731527269,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996508,222.13070933996485,222.13070933996508,222.13070933996485,222.13070933996508,222.13070933996485,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869296,227.23182689869296,227.23182689869319,227.23182689869296,227.23182689869296,227.23182689869296,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.45688839464123,232.45688839464145,232.45688839464145,232.45688839464145,232.45688839464145,232.456888394641,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,0,0,0,0,0,0,0,{"$f":"NO159*NO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Paid",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O166:LB166)","v":48035.25490760211},null,null,{"$f":"O143*O7","v":0},121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,121.86392666666664,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,124.54281233333333,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,127.28593051666664,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,132.97121728645413,135.91666124252581,135.91666124252581,135.91666124252581,{"$f":"CA143*CA7","v":135.91666124252581},135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,135.91666124252581,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,138.93289043273847,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,142.02164597929783,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,145.18471224737871,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,148.42391792334749,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,{"$f":"EM143*EM7","v":151.74113711991336},151.74113711991336,151.74113711991336,151.74113711991336,151.74113711991336,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,155.13829050887824,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,158.61734648217694,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,162.18032234191378,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,165.82928552012092,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,169.5663548289798,{"$f":"GY143*GY7","v":169.5663548289798},173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,173.39370174226877,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,177.31355170881557,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,181.32818549875589,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,185.43994058341696,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,189.6512125496665,193.96445654958885,193.96445654958885,193.96445654958885,{"$f":"JK143*JK7","v":193.96445654958885},193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,193.96445654958885,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,198.38218878637113,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,202.90698803730339,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,207.54149721482167,{"$f":"LC143*LC7","v":207.54149721482167},212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,212.28842496654386,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,217.15054731527246,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,222.13070933996497,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,227.23182689869299,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,232.4568883946414,0,0,0,0,{"$f":"NO143*NO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O163+O164+O165-O166","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,733.86244566666653,736.54133133333323,739.22021699999993,741.89910266666664,744.57798833333334,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,747.25687400000004,749.99999218333335,752.74311036666666,755.48622854999996,758.22934673333327,760.97246491666658,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,763.71558309999989,766.52451221666649,769.3334413333331,772.1423704499997,774.95129956666642,777.76022868333303,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,780.56915779999963,783.44551545312049,786.32187310624136,789.19823075936222,792.07458841248308,794.95094606560394,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,797.82730371872481,800.77274767479651,803.7181916308682,806.6636355869399,809.6090795430116,812.5545234990833,815.49996745515489,815.49996745515489,815.49996745515489,815.49996745515489,815.49996745515489,{"$f":"CA163+CA164+CA165-CA166","v":815.49996745515489},815.49996745515489,818.51619664536747,821.53242583558017,824.54865502579287,827.56488421600557,830.58111340621826,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,833.59734259643096,836.6860981429902,839.77485368954945,842.86360923610891,845.95236478266816,849.04112032922762,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,852.12987587578687,855.29294214386778,858.45600841194869,861.6190746800296,864.78214094811051,867.94520721619142,871.10827348427233,871.10827348427233,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,871.10827348427222,874.34747916024105,877.58668483620988,880.82589051217883,884.06509618814744,887.30430186411627,890.5435075400851,890.5435075400851,890.54350754008487,890.54350754008487,890.54350754008487,890.54350754008487,890.54350754008487,893.8607267366508,897.17794593321651,900.49516512978244,903.81238432634836,907.12960352291407,910.44682271948,910.44682271948,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,910.44682271948011,913.84397610844519,917.24112949741004,{"$f":"EM163+EM164+EM165-EM166","v":920.63828288637512},924.03543627533998,927.43258966430483,930.82974305326968,930.82974305326968,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,930.82974305326957,934.30879902656807,937.78785499986679,941.26691097316552,944.74596694646402,948.22502291976275,951.70407889306148,951.70407889306148,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,951.70407889306159,955.26705475279857,958.83003061253532,962.3930064722723,965.95598233200906,969.51895819174581,973.08193405148279,973.08193405148279,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,973.08193405148268,976.73089722968984,980.37986040789701,984.02882358610418,987.67778676431135,991.32674994251852,994.97571312072569,994.97571312072569,994.97571312072546,994.97571312072546,994.97571312072546,994.97571312072546,994.97571312072546,998.71278242958442,1002.4498517384432,1006.1869210473021,1009.9239903561611,1013.6610596650198,1017.3981289738788,1017.3981289738788,1017.3981289738787,1017.3981289738787,1017.3981289738787,1017.3981289738787,1017.3981289738787,1021.2254758871678,1025.0528228004569,1028.8801697137455,1032.7075166270347,1036.5348635403238,1040.3622104536125,{"$f":"GY163+GY164+GY165-GY166","v":1040.3622104536125},1040.3622104536128,1040.3622104536128,1040.3622104536128,1040.3622104536128,1040.3622104536128,1044.2820604201595,1048.2019103867062,1052.121760353253,1056.0416103197999,1059.9614602863467,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1063.8813102528934,1067.8959440428337,1071.9105778327739,1075.9252116227142,1079.9398454126544,1083.9544792025949,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1087.9691129925352,1092.0808680771963,1096.1926231618575,1100.3043782465186,1104.4161333311795,1108.5278884158406,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1112.6396435005017,1116.8509154667513,1121.0621874330009,1125.2734593992504,1129.4847313655,1133.6960033317496,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1137.9072752979989,1142.2205192979213,1146.5337632978437,1150.8470072977659,1155.1602512976883,1159.4734952976107,1163.7867392975331,1163.7867392975331,1163.7867392975331,1163.7867392975331,1163.7867392975331,{"$f":"JK163+JK164+JK165-JK166","v":1163.7867392975331},1163.7867392975331,1168.2044715343154,1172.6222037710977,1177.03993600788,1181.4576682446623,1185.8754004814446,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1190.2931327182268,1194.817931969159,1199.3427312200913,1203.8675304710234,1208.3923297219558,1212.9171289728879,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1217.4419282238202,1222.0764374013386,1226.7109465788569,1231.3454557563753,1235.9799649338936,1240.6144741114117,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1245.24898328893,1249.9959110406521,1254.7428387923746,1259.4897665440967,1264.2366942958188,1268.9836220475408,1273.7305497992634,{"$f":"LC163+LC164+LC165-LC166","v":1273.7305497992634},1273.7305497992634,1273.7305497992634,1273.7305497992634,1273.7305497992634,1273.7305497992634,1278.5926721479918,1283.4547944967203,1288.3169168454488,1293.1790391941772,1298.0411615429061,1302.9032838916346,1302.9032838916346,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1302.9032838916348,1307.8834459163274,1312.8636079410198,1317.8437699657125,1322.8239319904048,1327.8040940150975,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1332.7842560397899,1337.8853735985178,1342.9864911572458,1348.0876087159741,1353.188726274702,1358.28984383343,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1363.390961392158,1368.6160228881063,1373.8410843840547,1379.0661458800032,1384.2912073759517,1389.5162688719001,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1394.7413303678481,1162.2844419732069,929.82755357856547,697.37066518392419,464.91377678928279,232.4568883946414,0,0,0,0,0,{"$f":"NO163+NO164+NO165-NO166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Operating Reserve",null,null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(O169:LB169)","v":1273.7305497992638},null,null,{"$f":"O167-O163","v":731.18355999999983},{"$f":"P167-P163","v":0},0,0,0,0,2.6788856666667016,2.6788856666667016,2.6788856666667016,2.6788856666667016,2.6788856666667016,2.6788856666667016,0,0,0,0,0,0,2.7431181833333085,2.7431181833333085,2.7431181833333085,2.7431181833333085,2.7431181833333085,2.7431181833333085,0,0,0,0,0,0,2.8089291166666044,2.8089291166666044,2.8089291166666044,2.8089291166667181,2.8089291166666044,2.8089291166666044,0,0,0,0,0,0,2.8763576531208628,2.8763576531208628,2.8763576531208628,2.8763576531208628,2.8763576531208628,2.8763576531208628,0,0,0,0,0,0,2.9454439560716992,2.9454439560716992,2.9454439560716992,2.9454439560716992,2.9454439560716992,2.9454439560715855,0,0,0,0,0,{"$f":"CB167-CB163","v":0},3.0162291902125844,3.0162291902126981,3.0162291902126981,3.0162291902126981,3.0162291902126981,3.0162291902126981,0,0,0,0,0,0,3.0887555465592413,3.0887555465592413,3.0887555465594687,3.0887555465592413,3.0887555465594687,3.0887555465592413,0,0,0,0,0,0,3.163066268080911,3.163066268080911,3.163066268080911,3.163066268080911,3.163066268080911,3.163066268080911,0,0,0,0,0,0,3.239205675968833,3.239205675968833,3.2392056759689467,3.2392056759686056,3.239205675968833,3.239205675968833,0,0,0,0,0,0,3.3172191965659295,3.3172191965657021,3.3172191965659295,3.3172191965659295,3.3172191965657021,3.3172191965659295,0,0,0,0,0,0,3.39715338896508,3.3971533889648526,3.39715338896508,{"$f":"EN167-EN163","v":3.3971533889648526},3.3971533889648526,3.3971533889648526,0,0,0,0,0,0,3.4790559732985002,3.4790559732987276,3.4790559732987276,3.4790559732985002,3.4790559732987276,3.4790559732987276,0,0,0,0,0,0,3.5629758597369801,3.5629758597367527,3.5629758597369801,3.5629758597367527,3.5629758597367527,3.5629758597369801,0,0,0,0,0,0,3.6489631782071683,3.6489631782071683,3.6489631782071683,3.6489631782071683,3.6489631782071683,3.6489631782071683,0,0,0,0,0,0,3.7370693088589633,3.7370693088587359,3.7370693088589633,3.7370693088589633,3.7370693088587359,3.7370693088589633,0,0,0,0,0,0,3.8273469132891478,3.8273469132890341,3.827346913288693,3.8273469132891478,3.8273469132891478,3.827346913288693,0,{"$f":"GZ167-GZ163","v":0},0,0,0,0,3.9198499665467352,3.9198499665467352,3.9198499665467352,3.9198499665469626,3.9198499665467352,3.9198499665467352,0,0,0,0,0,0,4.0146337899402624,4.0146337899402624,4.0146337899402624,4.0146337899402624,4.0146337899404898,4.0146337899402624,0,0,0,0,0,0,4.1117550846611266,4.1117550846611266,4.1117550846611266,4.1117550846608992,4.1117550846611266,4.1117550846611266,0,0,0,0,0,0,4.2112719662495692,4.2112719662495692,4.2112719662495692,4.2112719662495692,4.2112719662495692,4.2112719662493419,0,0,0,0,0,0,4.3132439999224061,4.3132439999224061,4.3132439999221788,4.3132439999224061,4.3132439999224061,4.3132439999224061,0,0,0,0,0,{"$f":"JL167-JL163","v":0},4.4177322367822853,4.4177322367822853,4.4177322367822853,4.4177322367822853,4.4177322367822853,4.4177322367822853,0,0,0,0,0,0,4.5247992509321193,4.5247992509323467,4.5247992509321193,4.5247992509323467,4.5247992509321193,4.5247992509323467,0,0,0,0,0,0,4.6345091775183391,4.6345091775183391,4.6345091775183391,4.6345091775183391,4.6345091775181118,4.6345091775183391,0,0,0,0,0,0,4.7469277517220689,4.7469277517225237,4.7469277517220689,4.7469277517220689,4.7469277517220689,4.7469277517225237,{"$f":"LC167-LC163","v":0},0,0,0,0,0,4.8621223487284624,4.8621223487284624,4.8621223487284624,4.8621223487284624,4.8621223487289171,4.8621223487284624,0,0,0,0,0,0,4.9801620246926177,4.9801620246923903,4.9801620246926177,4.9801620246923903,4.9801620246926177,4.9801620246923903,0,0,0,0,0,0,5.1011175587279922,5.1011175587279922,5.1011175587282196,5.1011175587279922,5.1011175587279922,5.1011175587279922,0,0,0,0,0,0,5.2250614959482391,5.2250614959484665,5.2250614959484665,5.2250614959484665,5.2250614959484665,5.2250614959480117,0,0,0,0,0,0,-232.45688839464128,-232.4568883946414,-232.45688839464128,-232.4568883946414,-232.4568883946414,-232.4568883946414,0,0,0,0,{"$f":"NO167-NO163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cap Exp After COD"]
[null,null,null,"Age of Project in Years",null,null,null,null,null,null,null,null,null,null,{"$f":"O45","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"CA45","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,{"$f":"EM45","v":11},11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"GY45","v":17},17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,{"$f":"JK45","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LC45","v":26},26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"NO45","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[]
[null,null,null,"Amounts in Real Terms in Invoice Currency"]
[null,null,null,null,null,{"$f":"'Input Constant'!E182","v":"Escalation in Cost of Inverter Replacement"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"LOOKUP(O$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(P$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(Q$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(R$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(S$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(T$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(U$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(V$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(W$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(X$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(Y$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(Z$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(AZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(BZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(CZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(DZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ED$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ER$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ES$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ET$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(EZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(FZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(GZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(HZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ID$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(II$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(IZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(JZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(KZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(LZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ME$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ML$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(MZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ND$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NN$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(NZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(ON$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OO$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OP$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OQ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OR$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OS$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OT$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OU$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OV$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OW$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OX$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OY$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(OZ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PA$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PB$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PC$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PD$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PE$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PF$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PG$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PH$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PI$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PJ$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PK$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PL$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0},{"$f":"LOOKUP(PM$172,'Input Time Series'!$64:$64,'Input Time Series'!65:65)","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E183","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"LOOKUP(O$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(P$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(Q$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(R$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(S$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(T$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(U$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(V$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(W$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(X$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(Y$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(Z$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(AZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(BZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(CZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(DZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ED$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ER$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ES$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ET$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(EZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(FZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(GZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(HZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ID$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(II$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(IZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(JZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(KZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(LZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ME$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ML$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(MZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ND$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NN$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(NZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(ON$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OO$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OP$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OQ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OR$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OS$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OT$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OU$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OV$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OW$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OX$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OY$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(OZ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PA$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PB$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PC$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PD$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PE$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PF$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PG$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PH$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PI$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PJ$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PK$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PL$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0},{"$f":"LOOKUP(PM$172,'Input Time Series'!$64:$64,'Input Time Series'!66:66)","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E184","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"LOOKUP(O$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(P$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(Q$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(R$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(S$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(T$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(U$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(V$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(W$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(X$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(Y$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(Z$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(AZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(BZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(CZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(DZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ED$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ER$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ES$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ET$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(EZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(FZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(GZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(HZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ID$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(II$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(IZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(JZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(KZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(LZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ME$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ML$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(MZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ND$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NN$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(NZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(ON$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OO$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OP$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OQ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OR$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OS$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OT$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OU$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OV$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OW$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OX$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OY$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(OZ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PA$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PB$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PC$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PD$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PE$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PF$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PG$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PH$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PI$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PJ$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PK$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PL$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0},{"$f":"LOOKUP(PM$172,'Input Time Series'!$64:$64,'Input Time Series'!67:67)","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E185","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"LOOKUP(O$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(P$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(Q$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(R$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(S$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(T$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(U$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(V$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(W$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(X$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(Y$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(Z$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(AZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(BZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(CZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(DZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ED$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ER$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ES$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ET$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(EZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(FZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(GZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(HZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ID$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(II$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(IZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(JZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(KZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(LZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ME$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ML$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(MZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ND$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NN$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(NZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(ON$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OO$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OP$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OQ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OR$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OS$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OT$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OU$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OV$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OW$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OX$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OY$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(OZ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PA$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PB$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PC$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PD$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PE$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PF$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PG$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PH$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PI$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PJ$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PK$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PL$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0},{"$f":"LOOKUP(PM$172,'Input Time Series'!$64:$64,'Input Time Series'!68:68)","v":0}]
[null,null,null,null,null,{"$f":"'Input Constant'!E186","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"LOOKUP(O$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(P$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(Q$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(R$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(S$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(T$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(U$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(V$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(W$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(X$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(Y$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(Z$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(AZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(BZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(CZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(DZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ED$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ER$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ES$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ET$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(EZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(FZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(GZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(HZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ID$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(II$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(IZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(JZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(KZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(LZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ME$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ML$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(MZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ND$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NN$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(NZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(ON$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OO$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OP$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OQ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OR$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OS$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OT$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OU$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OV$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OW$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OX$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OY$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(OZ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PA$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PB$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PC$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PD$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PE$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PF$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PG$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PH$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PI$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PJ$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PK$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PL$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0},{"$f":"LOOKUP(PM$172,'Input Time Series'!$64:$64,'Input Time Series'!69:69)","v":0}]
[]
[null,null,null,"Inflation Index"]
[null,null,null,null,null,{"$f":"'Input Constant'!E182","v":"Escalation in Cost of Inverter Replacement"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$182","v":"General Inflation USD"},{"$f":"'Input Constant'!$H$182","v":2},null,null,null,null,{"$f":"CHOOSE($J$182,O23,O26,O29)","v":1.0012236320105634},1.0024896247470736,1.0037572182624286,1.0049854477255287,1.0062561970730686,1.007487484366635,1.0087613974031979,1.0102899543119284,1.0116725770786612,1.0132055452424387,1.0146912744729699,1.0162288168113434,1.0177189792617309,1.0192611094234336,1.0208055763455623,1.0223024499963109,1.0238515254038123,1.0253528655278958,1.0269065631718819,1.0285483222586032,1.0300865375269668,1.0317333805735929,1.0333296064582866,1.034981634336793,1.0365828856930228,1.0382401147270548,1.0398999932434476,1.0415088539413397,1.0431739583297832,1.0447878842779761,1.0464582309913242,1.0481312481588236,1.0496446593025559,1.0513227707481734,1.0529493039702575,1.0546326986914973,1.056264352803105,1.0579530474335475,1.0596444418517346,1.0612838497826045,1.0629805692958088,1.0646251386502414,1.066327200023705,1.0680319825548923,1.0695741286430853,1.0712841021768,1.0729415181778263,1.0746568753000441,1.0763195094202704,1.078040267080391,1.0797637757887821,1.0814343109490485,1.083163245859357,1.0848390404424773,1.086573418638265,1.0883105696580513,1.0898819962774327,1.0916244368606496,1.0933133220080047,1.0950612483972333,1.0967554507395525,1.0985088802060086,1.100265112954538,1.1019673663529375,{"$f":"CHOOSE($J$182,CA23,CA26,CA29)","v":1.1037291283299884},1.1054367410112329,1.1072040496247304,1.1090665096600414,1.1108116471152691,1.1126801755949214,1.1144914215637147,1.116366139898662,1.118183385963559,1.120064314658872,1.121948407318881,1.1237747403250065,1.1256650743996124,1.1274974574805166,1.1293940536455902,1.131293840130065,1.133012522920841,1.1349183961374014,1.1367658419848248,1.1386780287682103,1.1405315946307073,1.1424501158958067,1.1443718643611538,1.1462346987780754,1.1481628134000228,1.1500318188095757,1.1519663206772259,1.1539040766265587,1.1556571093121042,1.1576010736440141,1.1594854428671715,1.1614358469499573,1.1633264585038796,1.1652833236704383,1.167243480536633,1.1691435458879293,1.1711101961458434,1.1730165558243086,1.1749897209845348,1.1770640957633158,1.1789408721434422,1.1810222224456381,1.1830399309632269,1.1851285179110553,1.1871532417981934,1.1892490905527431,1.1913486394041695,1.1933839900110073,1.1954908387825911,1.1975332660987479,1.1996474401715771,1.2017653466935472,1.2037499989342879,1.2058751482808325,1.2079353165923115,1.2100678548693597,1.2121351861788201,1.2142751390769404,1.2164188699351912,1.2184970515884894,1.2206482359832909,1.2227336432651481,1.2248923071116973,1.2270547819514486,{"$f":"CHOOSE($J$182,EM23,EM26,EM29)","v":1.229011266258613},1.2311810128768459,1.2332844148020283,1.2354617054109924,1.237572420653082,1.2397572814824742,1.2419459995542905,1.2440677928398538,1.2462641208642371,1.2483932914116176,1.2505972558476075,1.2529092074081434,1.2550010951423789,1.2573211879834767,1.2595705228376119,1.2618990630788951,1.2641565877051493,1.2664936061033911,1.2688349448959946,1.2711048777444791,1.2734547412932475,1.2757329389106349,1.2780913582539928,1.2804541375551675,1.2825920149757859,1.2849631145417644,1.2872619005221808,1.289641633202558,1.2919487890054111,1.2943371862331412,1.2967299988381418,1.29904983565523,1.301451360431263,1.3037796437163596,1.3061899123842224,1.3086046368626045,1.3108676138380382,1.3132909858799149,1.3156404501348671,1.3180726456139238,1.3204306642096468,1.3228717152517986,1.3253172790111658,1.3276882581825646,1.3301427261786021,1.332522338026046,1.3349857426788574,1.3374537013735113,1.3396867466544211,1.3421633959914274,1.3445645126952586,1.3470501794507481,1.3494600385606286,1.3519547555667972,1.3544540845012654,1.3568771891221942,1.3593856180509947,1.3618175451354306,1.3643351071914156,1.3668573234088397,1.3691394616933878,1.3716705596150027,1.3741244643353085,1.3766647779213457,{"$f":"CHOOSE($J$182,GY23,GY26,GY29)","v":1.3791276172475524},1.3816771800520162,1.3842314561769971,1.3867078322138655,1.389271408394529,1.3917568008548018,1.3943297109524189,1.3969073775321788,1.3992396881191269,1.4018264316653679,1.4043342849349449,1.4069304467499402,1.409447431050741,1.4120530454261719,1.4146634767434225,1.4171942953564569,1.4198142311890452,1.4223542644495462,1.4249837394031755,1.4276180754091492,1.4300868629583889,1.4327306329963116,1.4352937735686537,1.4379471695073649,1.4405196424106215,1.4431826992977856,1.4458506793194741,1.4484372915216308,1.4511149855920549,1.4537110155847452,1.4563984590725141,1.4592119887390544,1.4617579127985245,1.4645817960753429,1.4673197804003235,1.4701544083187621,1.4729028104469768,1.4757482238895057,1.478599134217234,1.4813633234644752,1.4842250812695106,1.4869997880275412,1.4898724345836349,1.4927506306349625,1.4953550704111231,1.4982438580409128,1.5010447724106715,1.5039445516377605,1.5067561232543536,1.5096669359008579,1.5125833717733987,1.5154110933613905,1.5183386260305007,1.5211771068645683,1.5241157785526387,1.5269333777726799,1.5294827829371334,1.5323103040197921,1.5350515916137044,1.5378894076301237,1.5406406761838143,1.5434888246175913,1.5463422383605518,1.5491086289426943,{"$f":"CHOOSE($J$182,JK23,JK26,JK29)","v":1.5519724318939458},1.5547488948352208,1.5576231248216119,1.560632204406718,1.5634524122121658,1.5664727530512961,1.5694012189484259,1.5724330519339045,1.5753726604008493,1.5784160292593397,1.581465277421338,1.5844217713171955,1.5874826216155078,1.5904503647253907,1.5935228613051828,1.5966012934585976,1.5993869241125163,1.6024766847005172,1.6054724586857014,1.6085739755564363,1.6115811482131275,1.6146944660982772,1.6178137984173042,1.62083824459892,1.6239694457186649,1.6270053996671163,1.6301485147473809,1.6332977018249539,1.6361473576305825,1.6393081335163637,1.6423727626039357,1.6455455649797683,1.6486218547268001,1.651806729352481,1.6549977566482554,1.6580917169362528,1.6612948858261842,1.6644006183764259,1.6676159750582729,1.6708375432966869,1.6737526958130944,1.6769861192177862,1.6801211859787772,1.6833669122913035,{"$f":"CHOOSE($J$182,LC23,LC26,LC29)","v":1.6865139077212588},1.6897719837531633,1.6930363538686097,1.6962014259806191,1.6994782167535671,1.7026553317024122,1.7059445903924335,1.7092402034059215,1.7123289597121283,1.7156369063094452,1.7188442293619515,1.7221647624216689,1.7253842890723348,1.7287174564848979,1.7320570630455805,1.7352950830054754,1.7386473964920928,1.7418977368493334,1.7452628056106847,1.7486343751484761,1.7516852617648571,1.7550692384641704,1.7583502788792893,1.7617471313292343,1.7650406558309624,1.7684504330227022,1.7718667973604427,1.7751792402230584,1.7786086035437083,1.7819336499766409,1.7853760617402519,1.7888251236946544,1.7919461321264272,1.7954078864095173,1.7987643385128473,1.8022392644838237,1.8056084876089808,1.8090966353850231,1.8125915217065423,1.8159800980136658,1.8194882820877289,1.8228897516466103,1.8264112840700628,1.8299396195328097,1.8331323614652357,1.8366736809781403,1.8401072780377912,1.8436620719776813,1.8471087335893188,1.8506770532252714,1.8542522662859546,1.8577187258945989,1.8613075423444052,1.8647871915443091,1.8683896631430059,1.8719990941425815,1.8753819709294277,1.8790049099530417,1.8825176437612861,1.8861543677673531,1.8896804672363479,1.8933310286755829,1.8969886424176028,1.9005349961832469,{"$f":"CHOOSE($J$182,NO23,NO26,NO29)","v":1.9042065268421473},1.9077663741896911,1.9114518747181861,1.9151444950462169,1.9184858960797384,1.9221921050157855,1.9257855757712175,1.9295058865248271,1.9331130301383963,1.9368474963658147,1.9405891769866939,1.9442170404232426,1.9479729578285025,1.9516146249844872,1.9553848333439117,1.9591623251448986,1.9625805251997814,1.9663719179304087,1.9700479812973049,1.9738537999627668,1.9775438504458356,1.9813641499356176,1.985191829635041,1.9889030761671129,1.9927453198702774,1.9964706873875468,2.0003275505092781,2.0041918644757595,2.0076886287066866,2.0115671631028569,2.0153277173962261,2.0192210092940397,2.022995872184548,2.026903977735075,2.0308196331225563,2.0346161792337072,2.0385467333651244,2.0423577250192957,2.0463032345831338,2.0502563662425177,2.0539613705291901,2.0579292964864808,2.0617765231629268,2.0657595467493359,2.0696214118041492,2.0736195904649031,2.0776254929695019,2.0815095409947979,2.0855306856261273,2.0894295121319679,2.0934659568850558]
[null,null,null,null,null,{"$f":"'Input Constant'!E183","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$182","v":"General Inflation USD"},{"$f":"'Input Constant'!$H$182","v":2},null,null,null,null,{"$f":"CHOOSE($J$182,O25,O28,O32)","v":8.1760969548905216E-4},8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,{"$f":"CHOOSE($J$182,CA25,CA28,CA32)","v":8.4487486178130844E-4},8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,{"$f":"CHOOSE($J$182,EM25,EM28,EM32)","v":7.6308159116966756E-4},8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,{"$f":"CHOOSE($J$182,GY25,GY28,GY32)","v":8.1760969548905216E-4},8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,{"$f":"CHOOSE($J$182,JK25,JK28,JK32)","v":8.4487486178130844E-4},8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,{"$f":"CHOOSE($J$182,LC25,LC28,LC32)","v":8.1760969548905216E-4},8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,{"$f":"CHOOSE($J$182,NO25,NO28,NO32)","v":8.4487486178130844E-4},8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.6308159116966756E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,7.903452719586479E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4,8.1760969548905216E-4,8.4487486178130844E-4]
[null,null,null,null,null,{"$f":"'Input Constant'!E184","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$182","v":"General Inflation USD"},{"$f":"'Input Constant'!$H$182","v":2},null,null,null,null,{"$f":"CHOOSE($J$182,O26,O29,O33)","v":1},1.0008448748617813,1.0016904635370947,1.0025094553719616,1.0033564504095034,1.0041768043713897,1.0050252081101869,1.0058743286439757,1.0066418928271941,1.0074923792572597,1.0083161147946718,1.0091680157327907,1.0099931212868312,1.0108464390855785,1.011700477831083,1.0125276539506887,1.0133831131123701,1.0142116649708957,1.0150685469111549,1.015926152809425,1.0167290852409572,1.0175880940863191,1.0184200839780584,1.0192805215057446,1.0201138951425508,1.0209757637287105,1.0218383604859729,1.0226738254367289,1.0235378568436422,1.0243747113190975,1.0252401797617354,1.0261063794169043,1.0268893823056191,1.0277569753305593,1.0285972793981961,1.0294663153824564,1.0303080170230925,1.0311784983665671,1.0320497151578463,1.032893529011186,1.0337661947887442,1.0346114120524723,1.0354855292262275,1.036360384919609,1.0371512124511586,1.0380274754384247,1.0388761767665271,1.0397538971327807,1.0406040099999989,1.0414831901691168,1.0423631131354585,1.0432153593229783,1.0440967457554944,1.0449504093778526,1.0458332617105439,1.0467168599429779,1.0475155903099673,1.0484006098995442,1.0492577924029547,1.0501442839352841,1.051002892083492,1.0518908580066728,1.0527795741499402,1.053640336936978,{"$f":"CHOOSE($J$182,CA26,CA29,CA33)","v":1.0545305311710149},1.0553927255574895,1.05628440034062,1.0571768284773595,1.0580123631853708,1.05890625123448,1.0597720232521033,1.0606673979937682,1.0615346099420571,1.062431473848908,1.0633290954935282,1.0641984836714993,1.0650975982182991,1.0659684323412444,1.0668690422731819,1.0677704131078112,1.0685852090536494,1.0694880298344502,1.0703624536168523,1.0712667759469077,1.0721426540493773,1.073048480426027,1.0739550721126117,1.0748331481920905,1.0757412476996073,1.076620784173564,1.0775303940097836,1.0784407723524878,1.0792637106530367,1.0801755534314004,1.0810587154367162,1.0819720747694983,1.0828567056280782,1.0837715840375748,1.0846872354048411,1.0855740862050813,1.0864912604611172,1.0873795862497344,1.0882982859273709,1.0892177617912706,1.0900489238140685,1.0909698787479107,1.0918618662982615,1.0927843529416346,1.0936778240236784,1.0946018449240837,1.0955266465065197,1.0964223597143701,1.0973486994039876,1.0982459023399527,1.099173782694894,1.1001024469926219,1.1009719077602727,1.1019020912486668,1.1028030170819514,1.1037347476285806,1.1046371718594898,1.105570452037383,1.1065045207202375,1.107409209544481,1.1083448317473301,1.1092510252277119,1.110188203534332,1.1111261736393443,{"$f":"CHOOSE($J$182,EM26,EM29,EM33)","v":1.1119740535679152},1.1129135324927277,1.1138234613871347,1.114764502830123,1.1156759450958238,1.1166185516557294,1.117561954600222,1.1184756840896128,1.1194206560786137,1.1203359052603543,1.1212824489034598,1.1222297922574949,1.1230861451530287,1.1240350124046834,1.1249540343288946,1.1259044797131585,1.1268250301319667,1.1277770562735512,1.1287298867580904,1.1296527472570921,1.1306071624657918,1.1315315578436131,1.1324875604121474,1.1334443706832196,1.1343092812171027,1.1352676306142884,1.1361958364360536,1.137155779736319,1.1380855293271128,1.1390470691813983,1.1400094214165353,1.1409415041724342,1.1419054569680724,1.1428390899410215,1.1438046459591737,1.1447710177513333,1.1456757821126884,1.146643734780747,1.1475812418155755,1.1485508043586372,1.1494898706320427,1.1504610457276119,1.1514330413446057,1.1523744641629154,1.1533480763790454,1.1542910649485665,1.1552662964525202,1.1562423519050562,1.1571246591587256,1.158102284695196,1.1590491603515309,1.1600284118506807,1.1609768623272527,1.1619577424933427,1.1629394513804274,1.1638902819511427,1.1648736235922348,1.1658260355609034,1.166811012671559,1.1677968219646147,1.1686879462216824,1.169675341288712,1.170631679188324,1.1716207164664751,{"$f":"CHOOSE($J$182,GY26,GY29,GY33)","v":1.1725786449236939},1.1735693271442516,1.1745608463673134,1.1755211787032451,1.1765143469966231,1.1774762765336095,1.1784710966399967,1.1794667572448838,1.180366786614734,1.1813640488404265,1.1823299435406607,1.1833288643882895,1.1842963655407654,1.1852969477689097,1.1862983753638259,1.1872683044172663,1.1882713975618582,1.1892429397773772,1.1902477012417461,1.1912533116038182,1.1921948130263493,1.1932020684542213,1.1941776420340671,1.1951865727043229,1.1961637688340843,1.1971743775329458,1.1981858400696921,1.1991654884295309,1.2001786332058206,1.2011599108926485,1.2021747407063412,1.2031904279242325,1.2041085603904531,1.2051258814439827,1.2061112040489361,1.2071302170857499,1.2081171784549569,1.2091378862891198,1.2101594564936728,1.2111488945983899,1.2121721638533103,1.2131632475670786,1.2141882186981849,1.215214055801634,1.2161413632769469,1.2171688505431519,1.2181640195964032,1.2191932157540866,1.2201900399479615,1.2212209478393095,1.2222527267188197,1.2232520523985229,1.2242855473072167,1.2252865350407423,1.2263217488326772,1.2273578372507217,1.2282944114221055,1.2293321664931824,1.2303372803914838,1.231376761431199,1.232383547010145,1.2334247568890868,1.2344668464600812,1.2354761585225067,{"$f":"CHOOSE($J$182,JK26,JK29,JK33)","v":1.2365199812711725},1.2375309719965257,1.2385765308054413,1.2396229729807111,1.2406027031364177,1.2416508571737557,1.2426660429529932,1.2437159402542735,1.2447328144654597,1.2457844579300359,1.2468369899017389,1.2478564159133769,1.2489106984302947,1.2499318199261313,1.2509878558997274,1.2520447840915707,1.2530001964176309,1.2540588247853912,1.2550841554392493,1.2561445444916,1.257171580450112,1.2582337331153801,1.2592967831667345,1.2603263964261497,1.2613912145161297,1.2624225402029228,1.2634891292720862,1.2645566194755422,1.2655215793528558,1.2665907867222927,1.267626363629734,1.2686973492784961,1.2697346485319074,1.2708074154175848,1.2718810886570364,1.2729209909666315,1.273996449912933,1.2750380817624005,1.2761153293854954,1.2771934871480271,1.2781680899864316,1.2792479820747922,1.2802939076278714,1.2813755957661179,{"$f":"CHOOSE($J$182,LC26,LC29,LC33)","v":1.2824232608767794},1.2835067480520579,1.2845911506384138,1.2856414448179152,1.286727650955906,1.2877796919587814,1.2888677046480299,1.2899566365718489,1.2909761477005952,1.2920668609949466,1.2931232673877162,1.2942157947295165,1.2952739581113424,1.2963683025176707,1.297463571508078,1.2985243903036869,1.2996214809184645,1.3006840640417292,1.3017829793105575,1.3028828230252718,1.3038770289229735,1.3049786418475646,1.3060456050375453,1.3071490501375815,1.3082177878744232,1.3093230681971335,1.3104292823434036,1.3115007020299003,1.3126087560042539,1.3136819576495469,1.3147918545119406,1.3159026890982926,1.3169068302161142,1.3180194516922719,1.3190970771748187,1.3202115491355728,1.3212909668982427,1.3224072924212738,1.3235245610996769,1.3246066876130498,1.3257258145051614,1.3268097407846609,1.3279307289810165,1.3290526642721194,1.3300668398939204,1.3311905799314356,1.3322789742561312,1.33340458327036,1.3344947877856514,1.3356222688850297,1.336750702564846,1.3378436428997147,1.3389739533625946,1.3400687114488712,1.3412009018162341,1.3423340487427771,1.3433949561115901,1.3445299567394526,1.3456292574679583,1.3467661458008704,1.3478672748592335,1.3490060540367799,1.3501457953402263,1.3512496876328202,{"$f":"CHOOSE($J$182,NO26,NO29,NO33)","v":1.3523913245258909},1.3534970527849186,1.3546405884203117,1.3557850902002166,1.3568196648441306,1.3579660076709279,1.3590762938449441,1.3602245432408566,1.3613366760154526,1.362486835151439,1.3636379660279665,1.364752889650128,1.3659059350591367,1.3670227129947672,1.3681776761204605,1.3693336150454651,1.3703785283192762,1.371536326688978,1.3726577080873943,1.3738174320787877,1.3749406785310871,1.3761023313468186,1.3772649656138121,1.3783910308029552,1.3795555987345856,1.3806835367675772,1.3818500415798673,1.3830175319427496,1.3840728871616399,1.3852422555508759,1.3863748430496154,1.3875461563035141,1.3886806274938464,1.3898538888470586,1.3910281414592944,1.3921654595544497,1.3933416651546675,1.3944808748092268,1.3956590366455879,1.3968381938812677,1.3979421783434931,1.3991232645481992,1.4002672012944781,1.4014502518526286,1.4025960911662889,1.4037811093449479,1.4049671287156769,1.4061158434619583,1.4073038353908518,1.4084544606511662,1.4096444284189342]
[null,null,null,null,null,{"$f":"'Input Constant'!E185","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$182","v":"General Inflation USD"},{"$f":"'Input Constant'!$H$182","v":2},null,null,null,null,{"$f":"CHOOSE($J$182,O28,O32,O34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,CA28,CA32,CA34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,EM28,EM32,EM34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,GY28,GY32,GY34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,JK28,JK32,JK34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,LC28,LC32,LC34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,NO28,NO32,NO34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E186","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$182","v":"General Inflation USD"},{"$f":"'Input Constant'!$H$182","v":2},null,null,null,null,{"$f":"CHOOSE($J$182,O29,O33,O35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,CA29,CA33,CA35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,EM29,EM33,EM35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,GY29,GY33,GY35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,JK29,JK33,JK35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,LC29,LC33,LC35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($J$182,NO29,NO33,NO35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Nominal - \" & 'Input Constant'!$G$47","v":"Nominal - USD"},null,null,null,null,"Escalation"]
[null,null,null,null,null,{"$f":"'Input Constant'!E182","v":"Escalation in Cost of Inverter Replacement"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"IF('Input Constant'!G182=\"\",\"-\",'Input Constant'!G182)","v":"General Inflation USD"},null,null,null,null,null,{"$f":"O182*O175","v":0},{"$f":"P182*P175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC182*BC175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO182*DO175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GA182*GA175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IM182*IM175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KY182*KY175","v":0},0,0,0,{"$f":"LC182*LC175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO182*NO175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E183","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"IF('Input Constant'!G183=\"\",\"-\",'Input Constant'!G183)","v":"-"},null,null,null,null,null,{"$f":"O183*O176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC183*LC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO183*NO176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E184","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"IF('Input Constant'!G184=\"\",\"-\",'Input Constant'!G184)","v":"-"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC184*LC177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO184*NO177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E185","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"IF('Input Constant'!G185=\"\",\"-\",'Input Constant'!G185)","v":"-"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FZ185*FZ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KX185*KX178","v":0},0,0,0,0,{"$f":"LC185*LC178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO185*NO178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E186","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"IF('Input Constant'!G186=\"\",\"-\",'Input Constant'!G186)","v":"-"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DO186*DO179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IM186*IM179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC186*LC179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO186*NO179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"SUM(O189:O193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA189:CA193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EM189:EM193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GY189:GY193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JK189:JK193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LC189:LC193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NO189:NO193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"VAT",null,null,null,"Rate","Refundable?"]
[null,null,null,null,null,{"$f":"'Input Constant'!E182","v":"Escalation in Cost of Inverter Replacement"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$J$417","v":0},{"$f":"'Input Constant'!$K$417","v":0},null,null,null,null,{"$f":"O189*$I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA189*$I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM189*$I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY189*$I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK189*$I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC189*$I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO189*$I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E183","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$J$417","v":0},{"$f":"'Input Constant'!$K$417","v":0},null,null,null,null,{"$f":"O190*$I198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC190*$I198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO190*$I198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E184","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$J$417","v":0},{"$f":"'Input Constant'!$K$417","v":0},null,null,null,null,{"$f":"O191*$I199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC191*$I199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO191*$I199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E185","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$J$417","v":0},{"$f":"'Input Constant'!$K$417","v":0},null,null,null,null,{"$f":"O192*$I200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL192*$I200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JJ192*$I200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC192*$I200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO192*$I200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Input Constant'!E186","v":"Spare"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$J$417","v":0},{"$f":"'Input Constant'!$K$417","v":0},null,null,null,null,{"$f":"O193*$I201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA193*$I201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY193*$I201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC193*$I201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO193*$I201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"SUM(O197:O201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA197:CA201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EM197:EM201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GY197:GY201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JK197:JK201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LC197:LC201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NO197:NO201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Summary"]
[null,null,null,null,null,"Refundable",{"$f":"'Input Constant'!$G$637","v":"USD '000"},null,null,null,null,null,null,null,{"$f":"SUMIF($J$197:$J$201,1,O197:O201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,1,CA197:CA201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,1,EM197:EM201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,1,GY197:GY201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,1,JK197:JK201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,1,LC197:LC201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,1,NO197:NO201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Refundable",{"$f":"'Input Constant'!$G$637","v":"USD '000"},null,null,null,null,null,null,null,{"$f":"SUMIF($J$197:$J$201,0,O197:O201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,0,CA197:CA201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,0,EM197:EM201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,0,GY197:GY201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,0,JK197:JK201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,0,LC197:LC201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$197:$J$201,0,NO197:NO201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"'Input Constant'!$G$637","v":"USD '000"},null,null,null,null,null,null,null,{"$f":"SUM(O205:O206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA205:CA206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EM205:EM206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GY205:GY206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JK205:JK206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LC205:LC206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NO205:NO206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Expensed CapEx"]
[null,null,null,null,null,"Expensed CapEx",{"$f":"'Input Constant'!$G$637","v":"USD '000"},null,null,null,null,null,null,null,{"$f":"SUMIF($B$189:$C$201,0,O$189:O$201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Asset Summary and Depreication"]
[null,null,"Depreciation Basis"]
[null,null,null,{"$f":"'Input Constant'!$G$643","v":1},null,{"$f":"'Input Constant'!$E$643","v":"Plant & Machinery"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Construction Financing'!J299","v":56890.559999999983},null,null,null,null,null,{"$f":"$I215*O$7","v":56890.559999999983},{"$f":"$I215*P$7","v":56890.559999999983},56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,{"$f":"$I215*BD$7","v":56890.559999999983},56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,{"$f":"$I215*DP$7","v":56890.559999999983},56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,{"$f":"$I215*GB$7","v":56890.559999999983},56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,{"$f":"$I215*IN$7","v":56890.559999999983},56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,{"$f":"$I215*KZ$7","v":56890.559999999983},56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,{"$f":"$I215*MF$7","v":56890.559999999983},56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,56890.559999999983,0,{"$f":"$I215*NL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I215*OB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Input Constant'!$G$644","v":2},null,{"$f":"'Input Constant'!$E$644","v":"Furniture & Fittings"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"$I216*O$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I216*KZ$7","v":0},0,0,{"$f":"$I216*LC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I216*NO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Input Constant'!$G$645","v":3},null,{"$f":"'Input Constant'!$E$645","v":"Buildings"},{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"$I217*O$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Input Constant'!$G$646","v":4},null,{"$f":"'Input Constant'!$E$646","v":"Financing Costs"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Construction Financing'!J292","v":4759.651296811393},null,null,null,null,null,{"$f":"$I218*O$7","v":4759.651296811393},4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,{"$f":"$I218*DO$7","v":4759.651296811393},4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,{"$f":"$I218*IM$7","v":4759.651296811393},4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,4759.651296811393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"[0]!units","v":"$000's"},null,{"$f":"SUM(I215:I218)","v":61650.21129681138},null,null,null,null,null,{"$f":"SUM(O215:O218)","v":61650.21129681138},61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,{"$f":"SUM(CA215:CA218)","v":61650.21129681138},61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,{"$f":"SUM(EM215:EM218)","v":61650.21129681138},61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,{"$f":"SUM(GY215:GY218)","v":61650.21129681138},61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,{"$f":"SUM(JK215:JK218)","v":61650.21129681138},61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,{"$f":"SUM(LC215:LC218)","v":61650.21129681138},61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,61650.21129681138,0,0,0,0,{"$f":"SUM(NO215:NO218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Depreciaiton Rate"]
[null,null,null,null,null,"Project Age",null,null,null,null,null,null,null,null,{"$f":"O172","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"CA172","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,{"$f":"EM172","v":11},11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"GY172","v":17},17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,{"$f":"JK172","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LC172","v":26},26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"NO172","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,null,null,"Post Tax Holiday Age",null,null,{"$f":"'Input Constant'!H360","v":5},null,null,null,null,null,{"$f":"IF(O222>=$I$223,O222-$I$223,0)","v":0},{"$f":"IF(P222>=$I$223,P222-$I$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,{"$f":"IF(CB222>=$I$223,CB222-$I$223,0)","v":1},1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,{"$f":"IF(EN222>=$I$223,EN222-$I$223,0)","v":6},6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,{"$f":"IF(GZ222>=$I$223,GZ222-$I$223,0)","v":12},12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,{"$f":"IF(JL222>=$I$223,JL222-$I$223,0)","v":17},17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,{"$f":"IF(LX222>=$I$223,LX222-$I$223,0)","v":22},22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"IF(OJ222>=$I$223,OJ222-$I$223,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[]
[null,null,null,{"$f":"D215","v":1},null,{"$f":"'Input Constant'!$E$382","v":"Plant & Machinery"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,null,null,null,{"$f":"LOOKUP(O$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(P$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(Q$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(R$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(S$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(T$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(U$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(V$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(W$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(X$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(Y$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(Z$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(AZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(BW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(BX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(BY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(BZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":5.2083333333333329E-2},{"$f":"LOOKUP(CI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(CZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":1.0416666666666666E-2},{"$f":"LOOKUP(DS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(DT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(DU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(DV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(DW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(DX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(DY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(DZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ED$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ER$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ES$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ET$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(EZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(FZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(GZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(HZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ID$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(II$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(IZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(JZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(KZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(LZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ME$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ML$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(MZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ND$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NN$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(NZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(ON$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OO$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OP$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OQ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OR$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OS$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OT$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OU$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OV$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OW$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OX$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OY$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(OZ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PA$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PB$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PC$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PD$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PE$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PF$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PG$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PH$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PI$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PJ$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PK$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PL$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0},{"$f":"LOOKUP(PM$223,'Input Time Series'!$195:$195,'Input Time Series'!196:196)*$I225","v":0}]
[null,null,null,{"$f":"D216","v":2},null,{"$f":"'Input Constant'!$E$383","v":"Fixtures & Fittings"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,null,null,null,{"$f":"LOOKUP(O$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(P$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(Q$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(R$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(S$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(T$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(U$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(V$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(W$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(X$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(Y$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(Z$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(AZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(BW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(BX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(BY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(BZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":3.3333333333333333E-2},{"$f":"LOOKUP(CI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(CZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(DZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(EA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(EB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(EC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(ED$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":1.2499999999999999E-2},{"$f":"LOOKUP(EE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ER$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ES$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ET$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(EZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(FZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(GZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(HZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ID$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(II$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(IZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(JZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(KZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(LZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ME$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ML$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(MZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ND$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NN$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(NZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(ON$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OO$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OP$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OQ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OR$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OS$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OT$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OU$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OV$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OW$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OX$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OY$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(OZ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PA$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PB$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PC$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PD$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PE$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PF$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PG$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PH$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PI$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PJ$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PK$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PL$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0},{"$f":"LOOKUP(PM$223,'Input Time Series'!$195:$195,'Input Time Series'!197:197)*$I226","v":0}]
[null,null,null,{"$f":"D217","v":3},null,{"$f":"'Input Constant'!$E$384","v":"Buildings"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,null,null,null,{"$f":"LOOKUP(O$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(P$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(Q$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(R$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(S$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(T$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(U$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(V$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(W$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(X$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(Y$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(Z$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(AZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(BW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(BX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(BY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(BZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":1.9583333333333331E-2},{"$f":"LOOKUP(CI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(CZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(DZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(ED$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(ER$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(ES$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(ET$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(EZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(FZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":7.0833333333333338E-3},{"$f":"LOOKUP(GM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(GZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(HZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(ID$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(II$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(IZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(JZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(KZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(LZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(ME$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(ML$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(MZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(ND$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NN$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(NZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(ON$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OO$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OP$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OQ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OR$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OS$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OT$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OU$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OV$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OW$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OX$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OY$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(OZ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PA$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PB$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PC$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PD$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PE$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PF$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PG$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PH$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PI$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PJ$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PK$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PL$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0},{"$f":"LOOKUP(PM$223,'Input Time Series'!$195:$195,'Input Time Series'!198:198)*$I227","v":0}]
[null,null,null,{"$f":"D218","v":4},null,{"$f":"'Input Constant'!$E$385","v":"Financing Costs"},{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$107","v":8.3333333333333329E-2},null,null,null,null,null,{"$f":"LOOKUP(O$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(P$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(Q$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(R$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(S$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(T$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(U$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(V$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(W$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(X$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(Y$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(Z$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(AZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(BW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(BX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(BY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(BZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":5.2083333333333329E-2},{"$f":"LOOKUP(CI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(CZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":1.0416666666666666E-2},{"$f":"LOOKUP(DS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(DT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(DU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(DV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(DW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(DX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(DY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(DZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ED$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ER$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ES$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ET$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(EZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(FZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(GZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(HZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ID$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(II$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(IZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(JZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(KZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(LZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ME$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ML$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(MZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ND$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NN$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(NZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(ON$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OO$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OP$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OQ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OR$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OS$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OT$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OU$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OV$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OW$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OX$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OY$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(OZ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PA$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PB$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PC$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PD$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PE$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PF$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PG$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PH$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PI$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PJ$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PK$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PL$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0},{"$f":"LOOKUP(PM$223,'Input Time Series'!$195:$195,'Input Time Series'!199:199)*$I228","v":0}]
[]
[null,null,"Tax Depreciation in Nira"]
[null,null,null,{"$f":"D225","v":1},null,{"$f":"'Input Constant'!$E$382","v":"Plant & Machinery"},"Nira Mil",null,{"$f":"'Construction Financing'!J301","v":26720.58787459393},null,null,null,null,null,{"$f":"$I231*O$225","v":0},{"$f":"$I231*P$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1391.6972851351004,1391.6972851351004,1391.6972851351004,1391.6972851351004,1391.6972851351004,{"$f":"$I231*CB$225","v":1391.6972851351004},1391.6972851351004,1391.6972851351004,1391.6972851351004,1391.6972851351004,1391.6972851351004,1391.6972851351004,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,278.3394570270201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I231*EN$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I231*GZ$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I231*JL$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I231*LD$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I231*MJ$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I231*NP$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D226","v":2},null,{"$f":"'Input Constant'!$E$383","v":"Fixtures & Fittings"},"Nira Mil",null,null,null,null,null,null,null,{"$f":"$I232*O$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I232*LC$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I232*NO$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D227","v":3},null,{"$f":"'Input Constant'!$E$384","v":"Buildings"},"Nira Mil",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I233*NO$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D228","v":4},null,{"$f":"'Input Constant'!$E$385","v":"Financing Costs"},"Nira Mil",null,{"$f":"'Construction Financing'!J300","v":2267.1953792643549},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,118.08309267001847,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,23.616618534003695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I234*EM$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I234*JK$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I234*NO$225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Tax Deprecaiton",null,"Nira Mil",null,{"$f":"SUM(I231:I234)","v":28987.783253858284},null,null,null,null,null,{"$f":"SUM(O231:O234)","v":0},{"$f":"SUM(P231:P234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1509.7803778051189,1509.7803778051189,1509.7803778051189,1509.7803778051189,1509.7803778051189,{"$f":"SUM(CB231:CB234)","v":1509.7803778051189},1509.7803778051189,1509.7803778051189,1509.7803778051189,1509.7803778051189,1509.7803778051189,1509.7803778051189,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,301.95607556102379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN231:EN234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GZ231:GZ234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JL231:JL234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LC231:LC234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NO231:NO234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Depreciation"]
[null,null,null,null,{"$f":"'Input Constant'!$E$382","v":"Plant & Machinery"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O225*O215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2963.0499999999988,2963.0499999999988,2963.0499999999988,2963.0499999999988,{"$f":"CA225*CA215","v":2963.0499999999988},2963.0499999999988,2963.0499999999988,2963.0499999999988,2963.0499999999988,2963.0499999999988,2963.0499999999988,2963.0499999999988,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,592.60999999999979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM225*EM215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY225*GY215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK225*JK215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC225*LC215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO225*NO215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Input Constant'!$E$383","v":"Fixtures & Fittings"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O226*O216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA226*CA216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM226*EM216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY226*GY216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK226*JK216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC226*LC216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO226*NO216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Input Constant'!$E$384","v":"Buildings"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O227*O217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA227*CA217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM227*EM217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY227*GY217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK227*JK217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC227*LC217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO227*NO217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Input Constant'!$E$385","v":"Financing Costs"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"O228*O218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU228*AU218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247.89850504226004,247.89850504226004,247.89850504226004,247.89850504226004,{"$f":"CA228*CA218","v":247.89850504226004},247.89850504226004,247.89850504226004,247.89850504226004,247.89850504226004,247.89850504226004,247.89850504226004,247.89850504226004,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,{"$f":"DG228*DG218","v":49.579701008452005},49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,49.579701008452005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM228*EM218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY228*GY218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE228*IE218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK228*JK218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LC228*LC218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NO228*NO218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(O238:O241)","v":0},{"$f":"SUM(P238:P241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3210.9485050422591,3210.9485050422591,3210.9485050422591,3210.9485050422591,3210.9485050422591,{"$f":"SUM(CB238:CB241)","v":3210.9485050422591},3210.9485050422591,3210.9485050422591,3210.9485050422591,3210.9485050422591,3210.9485050422591,3210.9485050422591,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,642.18970100845183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EN238:EN241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GZ238:GZ241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JL238:JL241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LC238:LC241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NO238:NO241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Development Expenditures","index":11,"n_rows":196,"n_cols":81,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"DEVELOPMENT EXPENDITURES"}]
[null,"Model Test",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N7","v":"Dev"},{"$f":"'Timing Flags'!O7","v":"Dev"},{"$f":"'Timing Flags'!P7","v":"Dev"},{"$f":"'Timing Flags'!Q7","v":"Dev"},{"$f":"'Timing Flags'!R7","v":"Dev"},{"$f":"'Timing Flags'!S7","v":"Dev"},{"$f":"'Timing Flags'!T7","v":"Dev"},{"$f":"'Timing Flags'!U7","v":"Dev"},{"$f":"'Timing Flags'!V7","v":"Dev"},{"$f":"'Timing Flags'!W7","v":"Dev"},{"$f":"'Timing Flags'!X7","v":"Dev"},{"$f":"'Timing Flags'!Y7","v":"Dev"},{"$f":"'Timing Flags'!Z7","v":"Dev"},{"$f":"'Timing Flags'!AA7","v":"Dev"},{"$f":"'Timing Flags'!AB7","v":"Dev"},{"$f":"'Timing Flags'!AC7","v":"Dev"},{"$f":"'Timing Flags'!AD7","v":"Dev"},{"$f":"'Timing Flags'!AE7","v":"FC"},{"$f":"'Timing Flags'!AF7","v":"Cons "},{"$f":"'Timing Flags'!AG7","v":"Cons "},{"$f":"'Timing Flags'!AH7","v":"Cons "},{"$f":"'Timing Flags'!AI7","v":"Cons "},{"$f":"'Timing Flags'!AJ7","v":"Cons "},{"$f":"'Timing Flags'!AK7","v":"Cons "},{"$f":"'Timing Flags'!AL7","v":"Cons "},{"$f":"'Timing Flags'!AM7","v":"Cons "},{"$f":"'Timing Flags'!AN7","v":"Cons "},{"$f":"'Timing Flags'!AO7","v":"Cons "},{"$f":"'Timing Flags'!AP7","v":"Cons "},{"$f":"'Timing Flags'!AQ7","v":"Ops"},{"$f":"'Timing Flags'!AR7","v":"Ops"},{"$f":"'Timing Flags'!AS7","v":"Ops"},{"$f":"'Timing Flags'!AT7","v":"Ops"},{"$f":"'Timing Flags'!AU7","v":"Ops"},{"$f":"'Timing Flags'!AV7","v":"Ops"},{"$f":"'Timing Flags'!AW7","v":"Ops"},{"$f":"'Timing Flags'!AX7","v":"Ops"},{"$f":"'Timing Flags'!AY7","v":"Ops"},{"$f":"'Timing Flags'!AZ7","v":"Ops"},{"$f":"'Timing Flags'!BA7","v":"Ops"},{"$f":"'Timing Flags'!BB7","v":"Ops"},{"$f":"'Timing Flags'!BC7","v":"Ops"},{"$f":"'Timing Flags'!BD7","v":"Ops"},{"$f":"'Timing Flags'!BE7","v":"Ops"},{"$f":"'Timing Flags'!BF7","v":"Ops"},{"$f":"'Timing Flags'!BG7","v":"Ops"},{"$f":"'Timing Flags'!BH7","v":"Ops"},{"$f":"'Timing Flags'!BI7","v":"Ops"},{"$f":"'Timing Flags'!BJ7","v":"Ops"},{"$f":"'Timing Flags'!BK7","v":"Ops"},{"$f":"'Timing Flags'!BL7","v":"Ops"},{"$f":"'Timing Flags'!BM7","v":"Ops"},{"$f":"'Timing Flags'!BN7","v":"Ops"},{"$f":"'Timing Flags'!BO7","v":"Ops"},{"$f":"'Timing Flags'!BP7","v":"Ops"},{"$f":"'Timing Flags'!BQ7","v":"Ops"},{"$f":"'Timing Flags'!BR7","v":"Ops"},{"$f":"'Timing Flags'!BS7","v":"Ops"},{"$f":"'Timing Flags'!BT7","v":"Ops"},{"$f":"'Timing Flags'!BU7","v":"Ops"},{"$f":"'Timing Flags'!BV7","v":"Ops"},{"$f":"'Timing Flags'!BW7","v":"Ops"},{"$f":"'Timing Flags'!BX7","v":"Ops"},{"$f":"'Timing Flags'!BY7","v":"Ops"},{"$f":"'Timing Flags'!BZ7","v":"Ops"},{"$f":"'Timing Flags'!CA7","v":"Ops"},{"$f":"'Timing Flags'!CB7","v":"Ops"},{"$f":"'Timing Flags'!CC7","v":"Ops"}]
[null,"Pre-operational period beginning date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N5","v":"2020-01-01"},{"$f":"'Timing Flags'!O5","v":"2020-02-01"},{"$f":"'Timing Flags'!P5","v":"2020-03-01"},{"$f":"'Timing Flags'!Q5","v":"2020-04-01"},{"$f":"'Timing Flags'!R5","v":"2020-05-01"},{"$f":"'Timing Flags'!S5","v":"2020-06-01"},{"$f":"'Timing Flags'!T5","v":"2020-07-01"},{"$f":"'Timing Flags'!U5","v":"2020-08-01"},{"$f":"'Timing Flags'!V5","v":"2020-09-01"},{"$f":"'Timing Flags'!W5","v":"2020-10-01"},{"$f":"'Timing Flags'!X5","v":"2020-11-01"},{"$f":"'Timing Flags'!Y5","v":"2020-12-01"},{"$f":"'Timing Flags'!Z5","v":"2021-01-01"},{"$f":"'Timing Flags'!AA5","v":"2021-02-01"},{"$f":"'Timing Flags'!AB5","v":"2021-03-01"},{"$f":"'Timing Flags'!AC5","v":"2021-04-01"},{"$f":"'Timing Flags'!AD5","v":"2021-05-01"},{"$f":"'Timing Flags'!AE5","v":"2021-06-01"},{"$f":"'Timing Flags'!AF5","v":"2021-07-01"},{"$f":"'Timing Flags'!AG5","v":"2021-08-01"},{"$f":"'Timing Flags'!AH5","v":"2021-09-01"},{"$f":"'Timing Flags'!AI5","v":"2021-10-01"},{"$f":"'Timing Flags'!AJ5","v":"2021-11-01"},{"$f":"'Timing Flags'!AK5","v":"2021-12-01"},{"$f":"'Timing Flags'!AL5","v":"2022-01-01"},{"$f":"'Timing Flags'!AM5","v":"2022-02-01"},{"$f":"'Timing Flags'!AN5","v":"2022-03-01"},{"$f":"'Timing Flags'!AO5","v":"2022-04-01"},{"$f":"'Timing Flags'!AP5","v":"2022-05-01"},{"$f":"'Timing Flags'!AQ5","v":"2022-06-01"},{"$f":"'Timing Flags'!AR5","v":"2022-07-01"},{"$f":"'Timing Flags'!AS5","v":"2022-08-01"},{"$f":"'Timing Flags'!AT5","v":"2022-09-01"},{"$f":"'Timing Flags'!AU5","v":"2022-10-01"},{"$f":"'Timing Flags'!AV5","v":"2022-11-01"},{"$f":"'Timing Flags'!AW5","v":"2022-12-01"},{"$f":"'Timing Flags'!AX5","v":"2023-01-01"},{"$f":"'Timing Flags'!AY5","v":"2023-02-01"},{"$f":"'Timing Flags'!AZ5","v":"2023-03-01"},{"$f":"'Timing Flags'!BA5","v":"2023-04-01"},{"$f":"'Timing Flags'!BB5","v":"2023-05-01"},{"$f":"'Timing Flags'!BC5","v":"2023-06-01"},{"$f":"'Timing Flags'!BD5","v":"2023-07-01"},{"$f":"'Timing Flags'!BE5","v":"2023-08-01"},{"$f":"'Timing Flags'!BF5","v":"2023-09-01"},{"$f":"'Timing Flags'!BG5","v":"2023-10-01"},{"$f":"'Timing Flags'!BH5","v":"2023-11-01"},{"$f":"'Timing Flags'!BI5","v":"2023-12-01"},{"$f":"'Timing Flags'!BJ5","v":"2024-01-01"},{"$f":"'Timing Flags'!BK5","v":"2024-02-01"},{"$f":"'Timing Flags'!BL5","v":"2024-03-01"},{"$f":"'Timing Flags'!BM5","v":"2024-04-01"},{"$f":"'Timing Flags'!BN5","v":"2024-05-01"},{"$f":"'Timing Flags'!BO5","v":"2024-06-01"},{"$f":"'Timing Flags'!BP5","v":"2024-07-01"},{"$f":"'Timing Flags'!BQ5","v":"2024-08-01"},{"$f":"'Timing Flags'!BR5","v":"2024-09-01"},{"$f":"'Timing Flags'!BS5","v":"2024-10-01"},{"$f":"'Timing Flags'!BT5","v":"2024-11-01"},{"$f":"'Timing Flags'!BU5","v":"2024-12-01"},{"$f":"'Timing Flags'!BV5","v":"2025-01-01"},{"$f":"'Timing Flags'!BW5","v":"2025-02-01"},{"$f":"'Timing Flags'!BX5","v":"2025-03-01"},{"$f":"'Timing Flags'!BY5","v":"2025-04-01"},{"$f":"'Timing Flags'!BZ5","v":"2025-05-01"},{"$f":"'Timing Flags'!CA5","v":"2025-06-01"},{"$f":"'Timing Flags'!CB5","v":"2025-07-01"},{"$f":"'Timing Flags'!CC5","v":"2025-08-01"}]
[null,"Pre-operational period ending date",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M6","v":"2019-12-31"},{"$f":"'Timing Flags'!N6","v":"2020-01-31"},{"$f":"'Timing Flags'!O6","v":"2020-02-29"},{"$f":"'Timing Flags'!P6","v":"2020-03-31"},{"$f":"'Timing Flags'!Q6","v":"2020-04-30"},{"$f":"'Timing Flags'!R6","v":"2020-05-31"},{"$f":"'Timing Flags'!S6","v":"2020-06-30"},{"$f":"'Timing Flags'!T6","v":"2020-07-31"},{"$f":"'Timing Flags'!U6","v":"2020-08-31"},{"$f":"'Timing Flags'!V6","v":"2020-09-30"},{"$f":"'Timing Flags'!W6","v":"2020-10-31"},{"$f":"'Timing Flags'!X6","v":"2020-11-30"},{"$f":"'Timing Flags'!Y6","v":"2020-12-31"},{"$f":"'Timing Flags'!Z6","v":"2021-01-31"},{"$f":"'Timing Flags'!AA6","v":"2021-02-28"},{"$f":"'Timing Flags'!AB6","v":"2021-03-31"},{"$f":"'Timing Flags'!AC6","v":"2021-04-30"},{"$f":"'Timing Flags'!AD6","v":"2021-05-31"},{"$f":"'Timing Flags'!AE6","v":"2021-06-30"},{"$f":"'Timing Flags'!AF6","v":"2021-07-31"},{"$f":"'Timing Flags'!AG6","v":"2021-08-31"},{"$f":"'Timing Flags'!AH6","v":"2021-09-30"},{"$f":"'Timing Flags'!AI6","v":"2021-10-31"},{"$f":"'Timing Flags'!AJ6","v":"2021-11-30"},{"$f":"'Timing Flags'!AK6","v":"2021-12-31"},{"$f":"'Timing Flags'!AL6","v":"2022-01-31"},{"$f":"'Timing Flags'!AM6","v":"2022-02-28"},{"$f":"'Timing Flags'!AN6","v":"2022-03-31"},{"$f":"'Timing Flags'!AO6","v":"2022-04-30"},{"$f":"'Timing Flags'!AP6","v":"2022-05-31"},{"$f":"'Timing Flags'!AQ6","v":"2022-06-30"},{"$f":"'Timing Flags'!AR6","v":"2022-07-31"},{"$f":"'Timing Flags'!AS6","v":"2022-08-31"},{"$f":"'Timing Flags'!AT6","v":"2022-09-30"},{"$f":"'Timing Flags'!AU6","v":"2022-10-31"},{"$f":"'Timing Flags'!AV6","v":"2022-11-30"},{"$f":"'Timing Flags'!AW6","v":"2022-12-31"},{"$f":"'Timing Flags'!AX6","v":"2023-01-31"},{"$f":"'Timing Flags'!AY6","v":"2023-02-28"},{"$f":"'Timing Flags'!AZ6","v":"2023-03-31"},{"$f":"'Timing Flags'!BA6","v":"2023-04-30"},{"$f":"'Timing Flags'!BB6","v":"2023-05-31"},{"$f":"'Timing Flags'!BC6","v":"2023-06-30"},{"$f":"'Timing Flags'!BD6","v":"2023-07-31"},{"$f":"'Timing Flags'!BE6","v":"2023-08-31"},{"$f":"'Timing Flags'!BF6","v":"2023-09-30"},{"$f":"'Timing Flags'!BG6","v":"2023-10-31"},{"$f":"'Timing Flags'!BH6","v":"2023-11-30"},{"$f":"'Timing Flags'!BI6","v":"2023-12-31"},{"$f":"'Timing Flags'!BJ6","v":"2024-01-31"},{"$f":"'Timing Flags'!BK6","v":"2024-02-29"},{"$f":"'Timing Flags'!BL6","v":"2024-03-31"},{"$f":"'Timing Flags'!BM6","v":"2024-04-30"},{"$f":"'Timing Flags'!BN6","v":"2024-05-31"},{"$f":"'Timing Flags'!BO6","v":"2024-06-30"},{"$f":"'Timing Flags'!BP6","v":"2024-07-31"},{"$f":"'Timing Flags'!BQ6","v":"2024-08-31"},{"$f":"'Timing Flags'!BR6","v":"2024-09-30"},{"$f":"'Timing Flags'!BS6","v":"2024-10-31"},{"$f":"'Timing Flags'!BT6","v":"2024-11-30"},{"$f":"'Timing Flags'!BU6","v":"2024-12-31"},{"$f":"'Timing Flags'!BV6","v":"2025-01-31"},{"$f":"'Timing Flags'!BW6","v":"2025-02-28"},{"$f":"'Timing Flags'!BX6","v":"2025-03-31"},{"$f":"'Timing Flags'!BY6","v":"2025-04-30"},{"$f":"'Timing Flags'!BZ6","v":"2025-05-31"},{"$f":"'Timing Flags'!CA6","v":"2025-06-30"},{"$f":"'Timing Flags'!CB6","v":"2025-07-31"},{"$f":"'Timing Flags'!CC6","v":"2025-08-31"}]
[null,"Development flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N48","v":1},{"$f":"'Timing Flags'!O48","v":1},{"$f":"'Timing Flags'!P48","v":1},{"$f":"'Timing Flags'!Q48","v":1},{"$f":"'Timing Flags'!R48","v":1},{"$f":"'Timing Flags'!S48","v":1},{"$f":"'Timing Flags'!T48","v":1},{"$f":"'Timing Flags'!U48","v":1},{"$f":"'Timing Flags'!V48","v":1},{"$f":"'Timing Flags'!W48","v":1},{"$f":"'Timing Flags'!X48","v":1},{"$f":"'Timing Flags'!Y48","v":1},{"$f":"'Timing Flags'!Z48","v":1},{"$f":"'Timing Flags'!AA48","v":1},{"$f":"'Timing Flags'!AB48","v":1},{"$f":"'Timing Flags'!AC48","v":1},{"$f":"'Timing Flags'!AD48","v":1},{"$f":"'Timing Flags'!AE48","v":0},{"$f":"'Timing Flags'!AF48","v":0},{"$f":"'Timing Flags'!AG48","v":0},{"$f":"'Timing Flags'!AH48","v":0},{"$f":"'Timing Flags'!AI48","v":0},{"$f":"'Timing Flags'!AJ48","v":0},{"$f":"'Timing Flags'!AK48","v":0},{"$f":"'Timing Flags'!AL48","v":0},{"$f":"'Timing Flags'!AM48","v":0},{"$f":"'Timing Flags'!AN48","v":0},{"$f":"'Timing Flags'!AO48","v":0},{"$f":"'Timing Flags'!AP48","v":0},{"$f":"'Timing Flags'!AQ48","v":0},{"$f":"'Timing Flags'!AR48","v":0},{"$f":"'Timing Flags'!AS48","v":0},{"$f":"'Timing Flags'!AT48","v":0},{"$f":"'Timing Flags'!AU48","v":0},{"$f":"'Timing Flags'!AV48","v":0},{"$f":"'Timing Flags'!AW48","v":0},{"$f":"'Timing Flags'!AX48","v":0},{"$f":"'Timing Flags'!AY48","v":0},{"$f":"'Timing Flags'!AZ48","v":0},{"$f":"'Timing Flags'!BA48","v":0},{"$f":"'Timing Flags'!BB48","v":0},{"$f":"'Timing Flags'!BC48","v":0},{"$f":"'Timing Flags'!BD48","v":0},{"$f":"'Timing Flags'!BE48","v":0},{"$f":"'Timing Flags'!BF48","v":0},{"$f":"'Timing Flags'!BG48","v":0},{"$f":"'Timing Flags'!BH48","v":0},{"$f":"'Timing Flags'!BI48","v":0},{"$f":"'Timing Flags'!BJ48","v":0},{"$f":"'Timing Flags'!BK48","v":0},{"$f":"'Timing Flags'!BL48","v":0},{"$f":"'Timing Flags'!BM48","v":0},{"$f":"'Timing Flags'!BN48","v":0},{"$f":"'Timing Flags'!BO48","v":0},{"$f":"'Timing Flags'!BP48","v":0},{"$f":"'Timing Flags'!BQ48","v":0},{"$f":"'Timing Flags'!BR48","v":0},{"$f":"'Timing Flags'!BS48","v":0},{"$f":"'Timing Flags'!BT48","v":0},{"$f":"'Timing Flags'!BU48","v":0},{"$f":"'Timing Flags'!BV48","v":0},{"$f":"'Timing Flags'!BW48","v":0},{"$f":"'Timing Flags'!BX48","v":0},{"$f":"'Timing Flags'!BY48","v":0},{"$f":"'Timing Flags'!BZ48","v":0},{"$f":"'Timing Flags'!CA48","v":0},{"$f":"'Timing Flags'!CB48","v":0},{"$f":"'Timing Flags'!CC48","v":0}]
[null,"Actual History period flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N60","v":0},{"$f":"'Timing Flags'!O60","v":0},{"$f":"'Timing Flags'!P60","v":0},{"$f":"'Timing Flags'!Q60","v":0},{"$f":"'Timing Flags'!R60","v":0},{"$f":"'Timing Flags'!S60","v":0},{"$f":"'Timing Flags'!T60","v":0},{"$f":"'Timing Flags'!U60","v":0},{"$f":"'Timing Flags'!V60","v":0},{"$f":"'Timing Flags'!W60","v":0},{"$f":"'Timing Flags'!X60","v":0},{"$f":"'Timing Flags'!Y60","v":0},{"$f":"'Timing Flags'!Z60","v":0},{"$f":"'Timing Flags'!AA60","v":0},{"$f":"'Timing Flags'!AB60","v":0},{"$f":"'Timing Flags'!AC60","v":0},{"$f":"'Timing Flags'!AD60","v":0},{"$f":"'Timing Flags'!AE60","v":0},{"$f":"'Timing Flags'!AF60","v":0},{"$f":"'Timing Flags'!AG60","v":0},{"$f":"'Timing Flags'!AH60","v":0},{"$f":"'Timing Flags'!AI60","v":0},{"$f":"'Timing Flags'!AJ60","v":0},{"$f":"'Timing Flags'!AK60","v":0},{"$f":"'Timing Flags'!AL60","v":0},{"$f":"'Timing Flags'!AM60","v":0},{"$f":"'Timing Flags'!AN60","v":0},{"$f":"'Timing Flags'!AO60","v":0},{"$f":"'Timing Flags'!AP60","v":0},{"$f":"'Timing Flags'!AQ60","v":0},{"$f":"'Timing Flags'!AR60","v":0},{"$f":"'Timing Flags'!AS60","v":0},{"$f":"'Timing Flags'!AT60","v":0},{"$f":"'Timing Flags'!AU60","v":0},{"$f":"'Timing Flags'!AV60","v":0},{"$f":"'Timing Flags'!AW60","v":0},{"$f":"'Timing Flags'!AX60","v":0},{"$f":"'Timing Flags'!AY60","v":0},{"$f":"'Timing Flags'!AZ60","v":0},{"$f":"'Timing Flags'!BA60","v":0},{"$f":"'Timing Flags'!BB60","v":0},{"$f":"'Timing Flags'!BC60","v":0},{"$f":"'Timing Flags'!BD60","v":0},{"$f":"'Timing Flags'!BE60","v":0},{"$f":"'Timing Flags'!BF60","v":0},{"$f":"'Timing Flags'!BG60","v":0},{"$f":"'Timing Flags'!BH60","v":0},{"$f":"'Timing Flags'!BI60","v":0},{"$f":"'Timing Flags'!BJ60","v":0},{"$f":"'Timing Flags'!BK60","v":0},{"$f":"'Timing Flags'!BL60","v":0},{"$f":"'Timing Flags'!BM60","v":0},{"$f":"'Timing Flags'!BN60","v":0},{"$f":"'Timing Flags'!BO60","v":0},{"$f":"'Timing Flags'!BP60","v":0},{"$f":"'Timing Flags'!BQ60","v":0},{"$f":"'Timing Flags'!BR60","v":0},{"$f":"'Timing Flags'!BS60","v":0},{"$f":"'Timing Flags'!BT60","v":0},{"$f":"'Timing Flags'!BU60","v":0},{"$f":"'Timing Flags'!BV60","v":0},{"$f":"'Timing Flags'!BW60","v":0},{"$f":"'Timing Flags'!BX60","v":0},{"$f":"'Timing Flags'!BY60","v":0},{"$f":"'Timing Flags'!BZ60","v":0},{"$f":"'Timing Flags'!CA60","v":0},{"$f":"'Timing Flags'!CB60","v":0},{"$f":"'Timing Flags'!CC60","v":0}]
[null,null,null,null,null,null,null,"Driver",null,"Driver",null,"Test/"]
[null,null,null,null,null,"Units",null,"Constant 1",null,"Constant 2","Sum","Graph","Start"]
[]
["Development Expenditures Before Allocation to JV Partners"]
[null,"Development Schedule - Straight Line"]
[null,null,null,"Development period counter",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N49","v":1},{"$f":"'Timing Flags'!O49","v":2},{"$f":"'Timing Flags'!P49","v":3},{"$f":"'Timing Flags'!Q49","v":4},{"$f":"'Timing Flags'!R49","v":5},{"$f":"'Timing Flags'!S49","v":6},{"$f":"'Timing Flags'!T49","v":7},{"$f":"'Timing Flags'!U49","v":8},{"$f":"'Timing Flags'!V49","v":9},{"$f":"'Timing Flags'!W49","v":10},{"$f":"'Timing Flags'!X49","v":11},{"$f":"'Timing Flags'!Y49","v":12},{"$f":"'Timing Flags'!Z49","v":13},{"$f":"'Timing Flags'!AA49","v":14},{"$f":"'Timing Flags'!AB49","v":15},{"$f":"'Timing Flags'!AC49","v":16},{"$f":"'Timing Flags'!AD49","v":17},{"$f":"'Timing Flags'!AE49","v":0},{"$f":"'Timing Flags'!AF49","v":0},{"$f":"'Timing Flags'!AG49","v":0},{"$f":"'Timing Flags'!AH49","v":0},{"$f":"'Timing Flags'!AI49","v":0},{"$f":"'Timing Flags'!AJ49","v":0},{"$f":"'Timing Flags'!AK49","v":0},{"$f":"'Timing Flags'!AL49","v":0},{"$f":"'Timing Flags'!AM49","v":0},{"$f":"'Timing Flags'!AN49","v":0},{"$f":"'Timing Flags'!AO49","v":0},{"$f":"'Timing Flags'!AP49","v":0},{"$f":"'Timing Flags'!AQ49","v":0},{"$f":"'Timing Flags'!AR49","v":0},{"$f":"'Timing Flags'!AS49","v":0},{"$f":"'Timing Flags'!AT49","v":0},{"$f":"'Timing Flags'!AU49","v":0},{"$f":"'Timing Flags'!AV49","v":0},{"$f":"'Timing Flags'!AW49","v":0},{"$f":"'Timing Flags'!AX49","v":0},{"$f":"'Timing Flags'!AY49","v":0},{"$f":"'Timing Flags'!AZ49","v":0},{"$f":"'Timing Flags'!BA49","v":0},{"$f":"'Timing Flags'!BB49","v":0},{"$f":"'Timing Flags'!BC49","v":0},{"$f":"'Timing Flags'!BD49","v":0},{"$f":"'Timing Flags'!BE49","v":0},{"$f":"'Timing Flags'!BF49","v":0},{"$f":"'Timing Flags'!BG49","v":0},{"$f":"'Timing Flags'!BH49","v":0},{"$f":"'Timing Flags'!BI49","v":0},{"$f":"'Timing Flags'!BJ49","v":0},{"$f":"'Timing Flags'!BK49","v":0},{"$f":"'Timing Flags'!BL49","v":0},{"$f":"'Timing Flags'!BM49","v":0},{"$f":"'Timing Flags'!BN49","v":0},{"$f":"'Timing Flags'!BO49","v":0},{"$f":"'Timing Flags'!BP49","v":0},{"$f":"'Timing Flags'!BQ49","v":0},{"$f":"'Timing Flags'!BR49","v":0},{"$f":"'Timing Flags'!BS49","v":0},{"$f":"'Timing Flags'!BT49","v":0},{"$f":"'Timing Flags'!BU49","v":0},{"$f":"'Timing Flags'!BV49","v":0},{"$f":"'Timing Flags'!BW49","v":0},{"$f":"'Timing Flags'!BX49","v":0},{"$f":"'Timing Flags'!BY49","v":0},{"$f":"'Timing Flags'!BZ49","v":0},{"$f":"'Timing Flags'!CA49","v":0},{"$f":"'Timing Flags'!CB49","v":0},{"$f":"'Timing Flags'!CC49","v":0}]
[null,null,null,"Graph Axis",null,null,null,null,null,null,null,null,null,{"$f":"IF(N5,N12,NA())","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AT5,AT12,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BZ5,BZ12,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CA5,CA12,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CB5,CB12,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CC5,CC12,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,"Development Schedule - Straight Line","%p.p.","Dev Period",{"$f":"'Timing Flags'!K48","v":17},null,null,{"$f":"SUM(N14:CC14)","v":1},null,null,{"$f":"N5/$H$14","v":5.8823529411764705E-2},5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT5/$H$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ5/$H$14","v":0},{"$f":"CA5/$H$14","v":0},{"$f":"CB5/$H$14","v":0},{"$f":"CC5/$H$14","v":0}]
[]
[null,"Development Schedule - Curved"]
[null,null,null,"Distribution",null,"%","Mean/Std Deviation",{"$f":"'Input Constant'!G206","v":8.5},null,{"$f":"'Input Constant'!G208","v":2.5499999999999998},{"$f":"SUM(N17:CC17)","v":0.99901281615412096},null,null,{"$f":"NORMDIST(N12,$H$17,$J$17,0)*N5","v":2.0698246034122863E-3},6.0737299523139143E-3,1.5282294498986649E-2,3.2971051888954522E-2,6.0994151406451508E-2,9.6750838253201618E-2,0.1315928920934098,0.15346921773399855,0.15346921773399855,0.1315928920934098,9.6750838253201618E-2,6.0994151406451508E-2,3.2971051888954522E-2,1.5282294498986649E-2,6.0737299523139143E-3,2.0698246034122863E-3,6.0481529266317861E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NORMDIST(AT12,$H$17,$J$17,0)*AT5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Normalised","%",null,{"$f":"'Development Expenditures'!K17","v":0.99901281615412096},null,null,{"$f":"SUM(N18:CC18)","v":0.99999999999999978},null,null,{"$f":"N17/$H$18","v":2.0718699199280019E-3},{"$f":"O17/$H$18","v":6.079731765299896E-3},1.5297395841044946E-2,3.300363254185517E-2,6.1054423346899027E-2,9.684644349775344E-2,0.13172292683891709,0.15362086977503034,0.15362086977503034,0.13172292683891709,9.684644349775344E-2,6.1054423346899027E-2,3.300363254185517E-2,1.5297395841044946E-2,6.079731765299896E-3,2.0718699199280019E-3,6.0541294654409294E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA17/$H$18","v":0},{"$f":"CB17/$H$18","v":0},{"$f":"CC17/$H$18","v":0}]
[]
[null,"Development Schedule - Sculpted"]
[null,null,null,"Permits and licensing",null,"% p.p.",null,{"$f":"'Input Constant'!G192","v":0},null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0.25742128935532232},{"$f":"LOOKUP(O$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(P$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(Q$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(R$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(S$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(T$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(U$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(V$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(W$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":6.9589069101812728E-2},{"$f":"LOOKUP(X$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":1.661101267548044E-2},{"$f":"LOOKUP(Y$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":1.661101267548044E-2},{"$f":"LOOKUP(Z$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":1.661101267548044E-2},{"$f":"LOOKUP(AA$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":1.661101267548044E-2},{"$f":"LOOKUP(AB$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":1.661101267548044E-2},{"$f":"LOOKUP(AC$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":1.661101267548044E-2},{"$f":"LOOKUP(AD$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":1.661101267548044E-2},{"$f":"LOOKUP(AE$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$74:$74,'Input Time Series'!76:76)","v":0}]
[null,null,null,"Land acquisition",null,"% p.p.",null,{"$f":"'Input Constant'!G193","v":0},null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0.25742128935532232},{"$f":"LOOKUP(O$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(P$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(Q$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(R$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(S$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(T$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(U$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(V$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(W$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":6.9589069101812728E-2},{"$f":"LOOKUP(X$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":1.661101267548044E-2},{"$f":"LOOKUP(Y$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":1.661101267548044E-2},{"$f":"LOOKUP(Z$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":1.661101267548044E-2},{"$f":"LOOKUP(AA$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":1.661101267548044E-2},{"$f":"LOOKUP(AB$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":1.661101267548044E-2},{"$f":"LOOKUP(AC$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":1.661101267548044E-2},{"$f":"LOOKUP(AD$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":1.661101267548044E-2},{"$f":"LOOKUP(AE$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$74:$74,'Input Time Series'!77:77)","v":0}]
[null,null,null,"Preliminary studies ",null,"% p.p.",null,{"$f":"'Input Constant'!G194","v":0},null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0.25742128935532232},{"$f":"LOOKUP(O$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(P$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(Q$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(R$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(S$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(T$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(U$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(V$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(W$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":6.9589069101812728E-2},{"$f":"LOOKUP(X$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":1.661101267548044E-2},{"$f":"LOOKUP(Y$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":1.661101267548044E-2},{"$f":"LOOKUP(Z$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":1.661101267548044E-2},{"$f":"LOOKUP(AA$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":1.661101267548044E-2},{"$f":"LOOKUP(AB$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":1.661101267548044E-2},{"$f":"LOOKUP(AC$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":1.661101267548044E-2},{"$f":"LOOKUP(AD$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":1.661101267548044E-2},{"$f":"LOOKUP(AE$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$74:$74,'Input Time Series'!78:78)","v":0}]
[null,null,null,"Lenders Advisory fees",null,"% p.p.",null,{"$f":"'Input Constant'!G195","v":0},null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0.25742128935532232},{"$f":"LOOKUP(O$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(P$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(Q$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(R$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(S$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(T$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(U$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(V$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(W$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":6.9589069101812728E-2},{"$f":"LOOKUP(X$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":1.661101267548044E-2},{"$f":"LOOKUP(Y$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":1.661101267548044E-2},{"$f":"LOOKUP(Z$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":1.661101267548044E-2},{"$f":"LOOKUP(AA$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":1.661101267548044E-2},{"$f":"LOOKUP(AB$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":1.661101267548044E-2},{"$f":"LOOKUP(AC$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":1.661101267548044E-2},{"$f":"LOOKUP(AD$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":1.661101267548044E-2},{"$f":"LOOKUP(AE$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$74:$74,'Input Time Series'!79:79)","v":0}]
[null,null,null,"SPV budget and contingencies",null,"% p.p.","Total Cost",{"$f":"'Input Constant'!G196","v":4000},null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0.25742128935532232},{"$f":"LOOKUP(O$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(P$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(Q$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(R$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(S$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(T$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(U$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(V$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(W$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":6.9589069101812728E-2},{"$f":"LOOKUP(X$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":1.661101267548044E-2},{"$f":"LOOKUP(Y$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":1.661101267548044E-2},{"$f":"LOOKUP(Z$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":1.661101267548044E-2},{"$f":"LOOKUP(AA$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":1.661101267548044E-2},{"$f":"LOOKUP(AB$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":1.661101267548044E-2},{"$f":"LOOKUP(AC$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":1.661101267548044E-2},{"$f":"LOOKUP(AD$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":1.661101267548044E-2},{"$f":"LOOKUP(AE$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$74:$74,'Input Time Series'!80:80)","v":0}]
[null,null,null,null,"Weighted Average",null,null,{"$f":"SUM(H21:H25)","v":4000},null,null,null,null,null,{"$f":"(N21*$H21+N22*$H22+N23*$H23+N24*$H24+N25*$H25)/$H26","v":0.25742128935532232},{"$f":"(O21*$H21+O22*$H22+O23*$H23+O24*$H24+O25*$H25)/$H26","v":6.9589069101812728E-2},6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA21*$H21+CA22*$H22+CA23*$H23+CA24*$H24+CA25*$H25)/$H26","v":0},{"$f":"(CB21*$H21+CB22*$H22+CB23*$H23+CB24*$H24+CB25*$H25)/$H26","v":0},{"$f":"(CC21*$H21+CC22*$H22+CC23*$H23+CC24*$H24+CC25*$H25)/$H26","v":0}]
[]
[null,"Development Expenditure"]
[null,null,null,"Development schedule selected option",null,"switch",null,{"$f":"'Input Constant'!G200","v":3},null,null,null,null,null,{"$f":"CHOOSE($H$29,N14,N18,N26)","v":0.25742128935532232},{"$f":"CHOOSE($H$29,O14,O18,O26)","v":6.9589069101812728E-2},6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$29,CA14,CA18,CA26)","v":0},{"$f":"CHOOSE($H$29,CB14,CB18,CB26)","v":0},{"$f":"CHOOSE($H$29,CC14,CC18,CC26)","v":0}]
[]
[null,null,null,{"$f":"'Development Expenditures'!D21","v":"Permits and licensing"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G192","v":0},null,null,null,null,null,{"$f":"N$29*$H31","v":0},{"$f":"O$29*$H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA$29*$H31","v":0},0,0]
[null,null,null,{"$f":"'Development Expenditures'!D22","v":"Land acquisition"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G193","v":0},null,null,null,null,null,{"$f":"N$29*$H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D23","v":"Preliminary studies "},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G194","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D24","v":"Lenders Advisory fees"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G195","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D25","v":"SPV budget and contingencies"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G196","v":4000},null,null,null,null,null,1029.6851574212892,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$29*$H35","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Total Development Expenditure",{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"SUM(N31:N35)","v":1029.6851574212892},{"$f":"SUM(O31:O35)","v":278.3562764072509},278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA31:CA35)","v":0},{"$f":"SUM(CB31:CB35)","v":0},{"$f":"SUM(CC31:CC35)","v":0}]
[]
[]
["Development Costs by JV Partner from Input Spending Profile"]
[null,null,"Spend Profile for JV Allocation Method 1"]
[null,null,null,{"$f":"[0]!developer_1","v":"Developer 1"},null,"%",null,null,null,null,{"$f":"SUM(N41:CC41)","v":0.99999999999999989},{"$f":"SUM(N41:CC41)","v":0.99999999999999989},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0.43478260869565216},{"$f":"LOOKUP(O$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(P$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(Q$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(R$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(S$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(T$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(U$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(V$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(W$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(X$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(Y$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(Z$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(AA$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(AB$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(AC$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(AD$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":3.5326086956521743E-2},{"$f":"LOOKUP(AE$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$82:$82,'Input Time Series'!84:84)","v":0}]
[null,null,null,{"$f":"[0]!developer_2","v":"Developer 2"},null,"%",null,null,null,null,{"$f":"SUM(N42:CC42)","v":0.99999999999999989},{"$f":"SUM(N42:CC42)","v":0.99999999999999989},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(O$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(P$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(Q$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(R$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(S$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(T$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(U$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(V$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(W$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0.1},{"$f":"LOOKUP(X$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$82:$82,'Input Time Series'!85:85)","v":0}]
[null,null,null,{"$f":"[0]!developer_3","v":"Developer 3"},null,"%",null,null,null,null,{"$f":"SUM(N43:CC43)","v":1},{"$f":"SUM(N43:CC43)","v":1},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":1},{"$f":"LOOKUP(O$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$82:$82,'Input Time Series'!86:86)","v":0}]
[null,null,null,{"$f":"[0]!developer_4","v":"Spare"},null,"%",null,null,null,null,{"$f":"SUM(N44:CC44)","v":0},{"$f":"SUM(N44:CC44)","v":0},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$82:$82,'Input Time Series'!87:87)","v":0}]
[null,null,null,{"$f":"[0]!developer_5","v":"Spare"},null,"%",null,null,null,null,{"$f":"SUM(N45:CC45)","v":0},{"$f":"SUM(N45:CC45)","v":0},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!$82:$82,'Input Time Series'!88:88)","v":0}]
[]
[]
[null,null,"Costs by J Partner from Input Spending Profile"]
[null,null,null,{"$f":"'Development Expenditures'!D41","v":"Developer 1"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G229","v":1500},null,{"$f":"'Input Constant'!I229=1","v":true},null,{"$f":"SUM(N49:CC49)","v":1499.9999999999993},null,{"$f":"$H49*$J49*N41","v":652.17391304347825},52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H49*$J49*AT41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D42","v":"Developer 2"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G230","v":2500},null,{"$f":"'Input Constant'!I230=1","v":true},null,{"$f":"SUM(N50:CC50)","v":2500},null,{"$f":"$H50*$J50*N42","v":250},250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H50*$J50*AT42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D43","v":"Developer 3"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G231","v":0},null,{"$f":"'Input Constant'!I231=1","v":false},null,{"$f":"SUM(N51:CC51)","v":0},null,{"$f":"$H51*$J51*N43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H51*$J51*AT43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D44","v":"Spare"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G232","v":0},null,{"$f":"'Input Constant'!I232=1","v":true},null,null,null,{"$f":"$H52*$J52*N44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H52*$J52*AT44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D45","v":"Spare"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G233","v":0},null,{"$f":"'Input Constant'!I233=1","v":true},null,null,null,{"$f":"$H53*$J53*N45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H53*$J53*AT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Expenditures with Defined Percentages",{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,{"$f":"SUM(N54:CC54)","v":3999.9999999999986},null,{"$f":"SUM(N49:N53)","v":902.17391304347825},{"$f":"SUM(O49:O53)","v":302.98913043478262},302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA49:CA53)","v":0},{"$f":"SUM(CB49:CB53)","v":0},{"$f":"SUM(CC49:CC53)","v":0}]
[]
[null,null,"Spend Order and Commitment for JV Allocation Method 2"]
[null,null,null,{"$f":"[0]!developer_1 & \" Up Front\"","v":"Developer 1 Up Front"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G240","v":0.5},null,{"$f":"'Input Constant'!G229","v":1500},null,{"$f":"SUM(N57:CC57)","v":12750},null,{"$f":"$H57*$J57*N$5","v":750},750,750,750,750,750,750,750,750,750,{"$f":"$H57*$J57*X$5","v":750},750,750,750,750,750,750,0,0,0,{"$f":"$H57*$J57*AH$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H57*$J57*AR$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H57*$J57*BB$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H57*$J57*BL$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H57*$J57*BV$5","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"[0]!developer_2 & \" Up Front\"","v":"Developer 2 Up Front"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G241","v":0},null,{"$f":"'Input Constant'!G230","v":2500},null,{"$f":"SUM(N58:CC58)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Up-Front Commitment",{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,{"$f":"SUM(N59:CC59)","v":12750},null,{"$f":"SUM(N57:N58)","v":750},{"$f":"SUM(O57:O58)","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA57:CA58)","v":0},{"$f":"SUM(CB57:CB58)","v":0},{"$f":"SUM(CC57:CC58)","v":0}]
[]
[null,null,null,{"$f":"[0]!developer_1&\" Up-front Commitment %\"","v":"Developer 1 Up-front Commitment %"},null,null,null,null,null,null,null,null,null,{"$f":"IF(N59,N57/N59)*1","v":1},{"$f":"IF(O59,O57/O59)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA59,CA57/CA59)*1","v":0},{"$f":"IF(CB59,CB57/CB59)*1","v":0},{"$f":"IF(CC59,CC57/CC59)*1","v":0}]
[null,null,null,{"$f":"[0]!developer_2&\" Up-Front Commitment %\"","v":"Developer 2 Up-Front Commitment %"},null,null,null,null,null,null,null,null,null,{"$f":"IF(N59,N58/N59)*1","v":0},{"$f":"IF(O59,O58/O59)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA59,CA58/CA59)*1","v":0},{"$f":"IF(CB59,CB58/CB59)*1","v":0},{"$f":"IF(CC59,CC58/CC59)*1","v":0}]
[]
[null,null,null,"Less: Opening Balance",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"'Development Expenditures'!N69","v":0},{"$f":"'Development Expenditures'!O69","v":750},{"$f":"'Development Expenditures'!P69","v":750},{"$f":"'Development Expenditures'!Q69","v":750},{"$f":"'Development Expenditures'!R69","v":750},{"$f":"'Development Expenditures'!S69","v":750},{"$f":"'Development Expenditures'!T69","v":750},{"$f":"'Development Expenditures'!U69","v":750},{"$f":"'Development Expenditures'!V69","v":750},{"$f":"'Development Expenditures'!W69","v":750},{"$f":"'Development Expenditures'!X69","v":750},{"$f":"'Development Expenditures'!Y69","v":750},{"$f":"'Development Expenditures'!Z69","v":750},{"$f":"'Development Expenditures'!AA69","v":750},{"$f":"'Development Expenditures'!AB69","v":750},{"$f":"'Development Expenditures'!AC69","v":750},{"$f":"'Development Expenditures'!AD69","v":750},{"$f":"'Development Expenditures'!AE69","v":750},{"$f":"'Development Expenditures'!AF69","v":750},{"$f":"'Development Expenditures'!AG69","v":750},{"$f":"'Development Expenditures'!AH69","v":750},{"$f":"'Development Expenditures'!AI69","v":750},{"$f":"'Development Expenditures'!AJ69","v":750},{"$f":"'Development Expenditures'!AK69","v":750},{"$f":"'Development Expenditures'!AL69","v":750},{"$f":"'Development Expenditures'!AM69","v":750},{"$f":"'Development Expenditures'!AN69","v":750},{"$f":"'Development Expenditures'!AO69","v":750},{"$f":"'Development Expenditures'!AP69","v":750},{"$f":"'Development Expenditures'!AQ69","v":750},{"$f":"'Development Expenditures'!AR69","v":750},{"$f":"'Development Expenditures'!AS69","v":750},{"$f":"'Development Expenditures'!AT69","v":750},{"$f":"'Development Expenditures'!AU69","v":750},{"$f":"'Development Expenditures'!AV69","v":750},{"$f":"'Development Expenditures'!AW69","v":750},{"$f":"'Development Expenditures'!AX69","v":750},{"$f":"'Development Expenditures'!AY69","v":750},{"$f":"'Development Expenditures'!AZ69","v":750},{"$f":"'Development Expenditures'!BA69","v":750},{"$f":"'Development Expenditures'!BB69","v":750},{"$f":"'Development Expenditures'!BC69","v":750},{"$f":"'Development Expenditures'!BD69","v":750},{"$f":"'Development Expenditures'!BE69","v":750},{"$f":"'Development Expenditures'!BF69","v":750},{"$f":"'Development Expenditures'!BG69","v":750},{"$f":"'Development Expenditures'!BH69","v":750},{"$f":"'Development Expenditures'!BI69","v":750},{"$f":"'Development Expenditures'!BJ69","v":750},{"$f":"'Development Expenditures'!BK69","v":750},{"$f":"'Development Expenditures'!BL69","v":750},{"$f":"'Development Expenditures'!BM69","v":750},{"$f":"'Development Expenditures'!BN69","v":750},{"$f":"'Development Expenditures'!BO69","v":750},{"$f":"'Development Expenditures'!BP69","v":750},{"$f":"'Development Expenditures'!BQ69","v":750},{"$f":"'Development Expenditures'!BR69","v":750},{"$f":"'Development Expenditures'!BS69","v":750},{"$f":"'Development Expenditures'!BT69","v":750},{"$f":"'Development Expenditures'!BU69","v":750},{"$f":"'Development Expenditures'!BV69","v":750},{"$f":"'Development Expenditures'!BW69","v":750},{"$f":"'Development Expenditures'!BX69","v":750},{"$f":"'Development Expenditures'!BY69","v":750},{"$f":"'Development Expenditures'!BZ69","v":750},{"$f":"'Development Expenditures'!CA69","v":750},{"$f":"'Development Expenditures'!CB69","v":750},{"$f":"'Development Expenditures'!CC69","v":750}]
[null,null,null,"Remaining Up-Front Spend",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"(N59-N64)*N5","v":750},{"$f":"(O59-O64)*O5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA59-CA64)*CA5","v":0},{"$f":"(CB59-CB64)*CB5","v":0},{"$f":"(CC59-CC64)*CC5","v":0}]
[]
[null,null,null,"Total Development Expendtiure",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N67:CC67)","v":3999.9999999999982},null,null,{"$f":"'Development Expenditures'!N36","v":1029.6851574212892},{"$f":"'Development Expenditures'!O36","v":278.3562764072509},{"$f":"'Development Expenditures'!P36","v":278.3562764072509},{"$f":"'Development Expenditures'!Q36","v":278.3562764072509},{"$f":"'Development Expenditures'!R36","v":278.3562764072509},{"$f":"'Development Expenditures'!S36","v":278.3562764072509},{"$f":"'Development Expenditures'!T36","v":278.3562764072509},{"$f":"'Development Expenditures'!U36","v":278.3562764072509},{"$f":"'Development Expenditures'!V36","v":278.3562764072509},{"$f":"'Development Expenditures'!W36","v":278.3562764072509},{"$f":"'Development Expenditures'!X36","v":66.444050701921768},{"$f":"'Development Expenditures'!Y36","v":66.444050701921768},{"$f":"'Development Expenditures'!Z36","v":66.444050701921768},{"$f":"'Development Expenditures'!AA36","v":66.444050701921768},{"$f":"'Development Expenditures'!AB36","v":66.444050701921768},{"$f":"'Development Expenditures'!AC36","v":66.444050701921768},{"$f":"'Development Expenditures'!AD36","v":66.444050701921768},{"$f":"'Development Expenditures'!AE36","v":0},{"$f":"'Development Expenditures'!AF36","v":0},{"$f":"'Development Expenditures'!AG36","v":0},{"$f":"'Development Expenditures'!AH36","v":0},{"$f":"'Development Expenditures'!AI36","v":0},{"$f":"'Development Expenditures'!AJ36","v":0},{"$f":"'Development Expenditures'!AK36","v":0},{"$f":"'Development Expenditures'!AL36","v":0},{"$f":"'Development Expenditures'!AM36","v":0},{"$f":"'Development Expenditures'!AN36","v":0},{"$f":"'Development Expenditures'!AO36","v":0},{"$f":"'Development Expenditures'!AP36","v":0},{"$f":"'Development Expenditures'!AQ36","v":0},{"$f":"'Development Expenditures'!AR36","v":0},{"$f":"'Development Expenditures'!AS36","v":0},{"$f":"'Development Expenditures'!AT36","v":0},{"$f":"'Development Expenditures'!AU36","v":0},{"$f":"'Development Expenditures'!AV36","v":0},{"$f":"'Development Expenditures'!AW36","v":0},{"$f":"'Development Expenditures'!AX36","v":0},{"$f":"'Development Expenditures'!AY36","v":0},{"$f":"'Development Expenditures'!AZ36","v":0},{"$f":"'Development Expenditures'!BA36","v":0},{"$f":"'Development Expenditures'!BB36","v":0},{"$f":"'Development Expenditures'!BC36","v":0},{"$f":"'Development Expenditures'!BD36","v":0},{"$f":"'Development Expenditures'!BE36","v":0},{"$f":"'Development Expenditures'!BF36","v":0},{"$f":"'Development Expenditures'!BG36","v":0},{"$f":"'Development Expenditures'!BH36","v":0},{"$f":"'Development Expenditures'!BI36","v":0},{"$f":"'Development Expenditures'!BJ36","v":0},{"$f":"'Development Expenditures'!BK36","v":0},{"$f":"'Development Expenditures'!BL36","v":0},{"$f":"'Development Expenditures'!BM36","v":0},{"$f":"'Development Expenditures'!BN36","v":0},{"$f":"'Development Expenditures'!BO36","v":0},{"$f":"'Development Expenditures'!BP36","v":0},{"$f":"'Development Expenditures'!BQ36","v":0},{"$f":"'Development Expenditures'!BR36","v":0},{"$f":"'Development Expenditures'!BS36","v":0},{"$f":"'Development Expenditures'!BT36","v":0},{"$f":"'Development Expenditures'!BU36","v":0},{"$f":"'Development Expenditures'!BV36","v":0},{"$f":"'Development Expenditures'!BW36","v":0},{"$f":"'Development Expenditures'!BX36","v":0},{"$f":"'Development Expenditures'!BY36","v":0},{"$f":"'Development Expenditures'!BZ36","v":0},{"$f":"'Development Expenditures'!CA36","v":0},{"$f":"'Development Expenditures'!CB36","v":0},{"$f":"'Development Expenditures'!CC36","v":0}]
[]
[null,null,null,"Opening Balance for Up-front",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"'Development Expenditures'!M72","v":0},{"$f":"'Development Expenditures'!N72","v":750},{"$f":"'Development Expenditures'!O72","v":750},{"$f":"'Development Expenditures'!P72","v":750},{"$f":"'Development Expenditures'!Q72","v":750},{"$f":"'Development Expenditures'!R72","v":750},{"$f":"'Development Expenditures'!S72","v":750},{"$f":"'Development Expenditures'!T72","v":750},{"$f":"'Development Expenditures'!U72","v":750},{"$f":"'Development Expenditures'!V72","v":750},{"$f":"'Development Expenditures'!W72","v":750},{"$f":"'Development Expenditures'!X72","v":750},{"$f":"'Development Expenditures'!Y72","v":750},{"$f":"'Development Expenditures'!Z72","v":750},{"$f":"'Development Expenditures'!AA72","v":750},{"$f":"'Development Expenditures'!AB72","v":750},{"$f":"'Development Expenditures'!AC72","v":750},{"$f":"'Development Expenditures'!AD72","v":750},{"$f":"'Development Expenditures'!AE72","v":750},{"$f":"'Development Expenditures'!AF72","v":750},{"$f":"'Development Expenditures'!AG72","v":750},{"$f":"'Development Expenditures'!AH72","v":750},{"$f":"'Development Expenditures'!AI72","v":750},{"$f":"'Development Expenditures'!AJ72","v":750},{"$f":"'Development Expenditures'!AK72","v":750},{"$f":"'Development Expenditures'!AL72","v":750},{"$f":"'Development Expenditures'!AM72","v":750},{"$f":"'Development Expenditures'!AN72","v":750},{"$f":"'Development Expenditures'!AO72","v":750},{"$f":"'Development Expenditures'!AP72","v":750},{"$f":"'Development Expenditures'!AQ72","v":750},{"$f":"'Development Expenditures'!AR72","v":750},{"$f":"'Development Expenditures'!AS72","v":750},{"$f":"'Development Expenditures'!AT72","v":750},{"$f":"'Development Expenditures'!AU72","v":750},{"$f":"'Development Expenditures'!AV72","v":750},{"$f":"'Development Expenditures'!AW72","v":750},{"$f":"'Development Expenditures'!AX72","v":750},{"$f":"'Development Expenditures'!AY72","v":750},{"$f":"'Development Expenditures'!AZ72","v":750},{"$f":"'Development Expenditures'!BA72","v":750},{"$f":"'Development Expenditures'!BB72","v":750},{"$f":"'Development Expenditures'!BC72","v":750},{"$f":"'Development Expenditures'!BD72","v":750},{"$f":"'Development Expenditures'!BE72","v":750},{"$f":"'Development Expenditures'!BF72","v":750},{"$f":"'Development Expenditures'!BG72","v":750},{"$f":"'Development Expenditures'!BH72","v":750},{"$f":"'Development Expenditures'!BI72","v":750},{"$f":"'Development Expenditures'!BJ72","v":750},{"$f":"'Development Expenditures'!BK72","v":750},{"$f":"'Development Expenditures'!BL72","v":750},{"$f":"'Development Expenditures'!BM72","v":750},{"$f":"'Development Expenditures'!BN72","v":750},{"$f":"'Development Expenditures'!BO72","v":750},{"$f":"'Development Expenditures'!BP72","v":750},{"$f":"'Development Expenditures'!BQ72","v":750},{"$f":"'Development Expenditures'!BR72","v":750},{"$f":"'Development Expenditures'!BS72","v":750},{"$f":"'Development Expenditures'!BT72","v":750},{"$f":"'Development Expenditures'!BU72","v":750},{"$f":"'Development Expenditures'!BV72","v":750},{"$f":"'Development Expenditures'!BW72","v":750},{"$f":"'Development Expenditures'!BX72","v":750},{"$f":"'Development Expenditures'!BY72","v":750},{"$f":"'Development Expenditures'!BZ72","v":750},{"$f":"'Development Expenditures'!CA72","v":750},{"$f":"'Development Expenditures'!CB72","v":750}]
[null,null,null,{"$f":"\"Add: Up-front Expenditures \" & developer_1","v":"Add: Up-front Expenditures Developer 1"},null,{"$f":"'Development Expenditures'!F69","v":"$000's"},null,null,null,null,{"$f":"SUM(N70:CC70)","v":750},null,null,{"$f":"MIN(N65,N54)*N61","v":750},{"$f":"MIN(O65,O54)*O61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA65,CA54)*CA61","v":0},{"$f":"MIN(CB65,CB54)*CB61","v":0},{"$f":"MIN(CC65,CC54)*CC61","v":0}]
[null,null,null,{"$f":"\"Add: Up-front Expenditures \" & developer_2","v":"Add: Up-front Expenditures Developer 2"},null,null,null,null,null,null,{"$f":"SUM(N71:CC71)","v":0},null,null,{"$f":"MIN(N65,N67)*N62","v":0},{"$f":"MIN(O65,O67)*O62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA65,CA67)*CA62","v":0},{"$f":"MIN(CB65,CB67)*CB62","v":0},{"$f":"MIN(CC65,CC67)*CC62","v":0}]
[null,null,null,"Closing Balance of Up Front ",null,{"$f":"'Development Expenditures'!F70","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N69+N70+N71","v":750},{"$f":"O69+O70+O71","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,{"$f":"CA69+CA70+CA71","v":750},{"$f":"CB69+CB70+CB71","v":750},{"$f":"CC69+CC70+CC71","v":750}]
[]
[null,null,null,"Remaining Pro-Rata",null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Development Expenditures'!K74","v":3249.9999999999986},null,{"$f":"H74/$H$74","v":1},{"$f":"SUM(N74:CC74)","v":3249.9999999999986},null,null,{"$f":"N67-N70","v":279.6851574212892},{"$f":"O67-O70","v":278.3562764072509},278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,278.3562764072509,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,66.444050701921768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA67-CA70","v":0},{"$f":"CB67-CB70","v":0},{"$f":"CC67-CC70","v":0}]
[null,null,null,{"$f":"developer_1&\" Pro-Rata Percent\"","v":"Developer 1 Pro-Rata Percent"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G229-H57*J57","v":750},null,0.23076923076923087,750.00000000000011,null,null,{"$f":"N74*$J75","v":64.542728635682153},{"$f":"O74*$J75","v":64.236063786288696},64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA74*$J75","v":0},{"$f":"CB74*$J75","v":0},{"$f":"CC74*$J75","v":0}]
[null,null,null,{"$f":"developer_2&\" Pro-Rata Percent\"","v":"Developer 2 Pro-Rata Percent"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G230-H58*J58","v":2500},null,0.76923076923076961,2500.0000000000014,null,null,{"$f":"N74*$J76","v":215.14242878560719},{"$f":"O74*$J76","v":214.12021262096235},214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA74*$J76","v":0},0,0]
[null,null,null,{"$f":"developer_3&\" Pro-Rata Percent\"","v":"Developer 3 Pro-Rata Percent"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G231","v":0},null,0,0,null,null,{"$f":"N75*$J77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ75*$J77","v":0},0,0,0]
[null,null,null,{"$f":"developer_4&\" Pro-Rata Percent\"","v":"Spare Pro-Rata Percent"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G232","v":0},null,0,0,null,null,{"$f":"N76*$J78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ76*$J78","v":0},0,0,0]
[null,null,null,{"$f":"developer_5&\" Pro-Rata Percent\"","v":"Spare Pro-Rata Percent"},null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G233","v":0},null,0,0,null,null,{"$f":"N77*$J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ77*$J79","v":0},0,0,0]
[]
[null,null,null,{"$f":"[0]!developer_1&\" Total\"","v":"Developer 1 Total"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N81:CC81)","v":1500.0000000000009},null,null,{"$f":"N70+N75","v":814.54272863568212},{"$f":"O70+O75","v":64.236063786288696},64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,64.236063786288696,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,15.333242469674261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA70+CA75","v":0},{"$f":"CB70+CB75","v":0},{"$f":"CC70+CC75","v":0}]
[null,null,null,{"$f":"[0]!developer_2&\" Total\"","v":"Developer 2 Total"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,2500.0000000000014,null,null,{"$f":"N76+N71","v":215.14242878560719},{"$f":"O76+O71","v":214.12021262096235},214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,214.12021262096235,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,51.110808232247535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA76+CA71","v":0},{"$f":"CB76+CB71","v":0},{"$f":"CC76+CC71","v":0}]
[null,null,null,{"$f":"[0]!developer_3&\" Total\"","v":"Developer 3 Total"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,0,null,null,{"$f":"'Development Expenditures'!N77","v":0},{"$f":"'Development Expenditures'!O77","v":0},{"$f":"'Development Expenditures'!P77","v":0},{"$f":"'Development Expenditures'!Q77","v":0},{"$f":"'Development Expenditures'!R77","v":0},{"$f":"'Development Expenditures'!S77","v":0},{"$f":"'Development Expenditures'!T77","v":0},{"$f":"'Development Expenditures'!U77","v":0},{"$f":"'Development Expenditures'!V77","v":0},{"$f":"'Development Expenditures'!W77","v":0},{"$f":"'Development Expenditures'!X77","v":0},{"$f":"'Development Expenditures'!Y77","v":0},{"$f":"'Development Expenditures'!Z77","v":0},{"$f":"'Development Expenditures'!AA77","v":0},{"$f":"'Development Expenditures'!AB77","v":0},{"$f":"'Development Expenditures'!AC77","v":0},{"$f":"'Development Expenditures'!AD77","v":0},{"$f":"'Development Expenditures'!AE77","v":0},{"$f":"'Development Expenditures'!AF77","v":0},{"$f":"'Development Expenditures'!AG77","v":0},{"$f":"'Development Expenditures'!AH77","v":0},{"$f":"'Development Expenditures'!AI77","v":0},{"$f":"'Development Expenditures'!AJ77","v":0},{"$f":"'Development Expenditures'!AK77","v":0},{"$f":"'Development Expenditures'!AL77","v":0},{"$f":"'Development Expenditures'!AM77","v":0},{"$f":"'Development Expenditures'!AN77","v":0},{"$f":"'Development Expenditures'!AO77","v":0},{"$f":"'Development Expenditures'!AP77","v":0},{"$f":"'Development Expenditures'!AQ77","v":0},{"$f":"'Development Expenditures'!AR77","v":0},{"$f":"'Development Expenditures'!AS77","v":0},{"$f":"'Development Expenditures'!AT77","v":0},{"$f":"'Development Expenditures'!AU77","v":0},{"$f":"'Development Expenditures'!AV77","v":0},{"$f":"'Development Expenditures'!AW77","v":0},{"$f":"'Development Expenditures'!AX77","v":0},{"$f":"'Development Expenditures'!AY77","v":0},{"$f":"'Development Expenditures'!AZ77","v":0},{"$f":"'Development Expenditures'!BA77","v":0},{"$f":"'Development Expenditures'!BB77","v":0},{"$f":"'Development Expenditures'!BC77","v":0},{"$f":"'Development Expenditures'!BD77","v":0},{"$f":"'Development Expenditures'!BE77","v":0},{"$f":"'Development Expenditures'!BF77","v":0},{"$f":"'Development Expenditures'!BG77","v":0},{"$f":"'Development Expenditures'!BH77","v":0},{"$f":"'Development Expenditures'!BI77","v":0},{"$f":"'Development Expenditures'!BJ77","v":0},{"$f":"'Development Expenditures'!BK77","v":0},{"$f":"'Development Expenditures'!BL77","v":0},{"$f":"'Development Expenditures'!BM77","v":0},{"$f":"'Development Expenditures'!BN77","v":0},{"$f":"'Development Expenditures'!BO77","v":0},{"$f":"'Development Expenditures'!BP77","v":0},{"$f":"'Development Expenditures'!BQ77","v":0},{"$f":"'Development Expenditures'!BR77","v":0},{"$f":"'Development Expenditures'!BS77","v":0},{"$f":"'Development Expenditures'!BT77","v":0},{"$f":"'Development Expenditures'!BU77","v":0},{"$f":"'Development Expenditures'!BV77","v":0},{"$f":"'Development Expenditures'!BW77","v":0},{"$f":"'Development Expenditures'!BX77","v":0},{"$f":"'Development Expenditures'!BY77","v":0},{"$f":"'Development Expenditures'!BZ77","v":0},{"$f":"'Development Expenditures'!CA77","v":0},{"$f":"'Development Expenditures'!CB77","v":0},{"$f":"'Development Expenditures'!CC77","v":0}]
[null,null,null,{"$f":"[0]!developer_4&\" Total\"","v":"Spare Total"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,0,null,null,{"$f":"'Development Expenditures'!N78","v":0},{"$f":"'Development Expenditures'!O78","v":0},{"$f":"'Development Expenditures'!P78","v":0},{"$f":"'Development Expenditures'!Q78","v":0},{"$f":"'Development Expenditures'!R78","v":0},{"$f":"'Development Expenditures'!S78","v":0},{"$f":"'Development Expenditures'!T78","v":0},{"$f":"'Development Expenditures'!U78","v":0},{"$f":"'Development Expenditures'!V78","v":0},{"$f":"'Development Expenditures'!W78","v":0},{"$f":"'Development Expenditures'!X78","v":0},{"$f":"'Development Expenditures'!Y78","v":0},{"$f":"'Development Expenditures'!Z78","v":0},{"$f":"'Development Expenditures'!AA78","v":0},{"$f":"'Development Expenditures'!AB78","v":0},{"$f":"'Development Expenditures'!AC78","v":0},{"$f":"'Development Expenditures'!AD78","v":0},{"$f":"'Development Expenditures'!AE78","v":0},{"$f":"'Development Expenditures'!AF78","v":0},{"$f":"'Development Expenditures'!AG78","v":0},{"$f":"'Development Expenditures'!AH78","v":0},{"$f":"'Development Expenditures'!AI78","v":0},{"$f":"'Development Expenditures'!AJ78","v":0},{"$f":"'Development Expenditures'!AK78","v":0},{"$f":"'Development Expenditures'!AL78","v":0},{"$f":"'Development Expenditures'!AM78","v":0},{"$f":"'Development Expenditures'!AN78","v":0},{"$f":"'Development Expenditures'!AO78","v":0},{"$f":"'Development Expenditures'!AP78","v":0},{"$f":"'Development Expenditures'!AQ78","v":0},{"$f":"'Development Expenditures'!AR78","v":0},{"$f":"'Development Expenditures'!AS78","v":0},{"$f":"'Development Expenditures'!AT78","v":0},{"$f":"'Development Expenditures'!AU78","v":0},{"$f":"'Development Expenditures'!AV78","v":0},{"$f":"'Development Expenditures'!AW78","v":0},{"$f":"'Development Expenditures'!AX78","v":0},{"$f":"'Development Expenditures'!AY78","v":0},{"$f":"'Development Expenditures'!AZ78","v":0},{"$f":"'Development Expenditures'!BA78","v":0},{"$f":"'Development Expenditures'!BB78","v":0},{"$f":"'Development Expenditures'!BC78","v":0},{"$f":"'Development Expenditures'!BD78","v":0},{"$f":"'Development Expenditures'!BE78","v":0},{"$f":"'Development Expenditures'!BF78","v":0},{"$f":"'Development Expenditures'!BG78","v":0},{"$f":"'Development Expenditures'!BH78","v":0},{"$f":"'Development Expenditures'!BI78","v":0},{"$f":"'Development Expenditures'!BJ78","v":0},{"$f":"'Development Expenditures'!BK78","v":0},{"$f":"'Development Expenditures'!BL78","v":0},{"$f":"'Development Expenditures'!BM78","v":0},{"$f":"'Development Expenditures'!BN78","v":0},{"$f":"'Development Expenditures'!BO78","v":0},{"$f":"'Development Expenditures'!BP78","v":0},{"$f":"'Development Expenditures'!BQ78","v":0},{"$f":"'Development Expenditures'!BR78","v":0},{"$f":"'Development Expenditures'!BS78","v":0},{"$f":"'Development Expenditures'!BT78","v":0},{"$f":"'Development Expenditures'!BU78","v":0},{"$f":"'Development Expenditures'!BV78","v":0},{"$f":"'Development Expenditures'!BW78","v":0},{"$f":"'Development Expenditures'!BX78","v":0},{"$f":"'Development Expenditures'!BY78","v":0},{"$f":"'Development Expenditures'!BZ78","v":0},{"$f":"'Development Expenditures'!CA78","v":0},{"$f":"'Development Expenditures'!CB78","v":0},{"$f":"'Development Expenditures'!CC78","v":0}]
[null,null,null,{"$f":"[0]!developer_5&\" Total\"","v":"Spare Total"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,0,null,null,{"$f":"'Development Expenditures'!N79","v":0},{"$f":"'Development Expenditures'!O79","v":0},{"$f":"'Development Expenditures'!P79","v":0},{"$f":"'Development Expenditures'!Q79","v":0},{"$f":"'Development Expenditures'!R79","v":0},{"$f":"'Development Expenditures'!S79","v":0},{"$f":"'Development Expenditures'!T79","v":0},{"$f":"'Development Expenditures'!U79","v":0},{"$f":"'Development Expenditures'!V79","v":0},{"$f":"'Development Expenditures'!W79","v":0},{"$f":"'Development Expenditures'!X79","v":0},{"$f":"'Development Expenditures'!Y79","v":0},{"$f":"'Development Expenditures'!Z79","v":0},{"$f":"'Development Expenditures'!AA79","v":0},{"$f":"'Development Expenditures'!AB79","v":0},{"$f":"'Development Expenditures'!AC79","v":0},{"$f":"'Development Expenditures'!AD79","v":0},{"$f":"'Development Expenditures'!AE79","v":0},{"$f":"'Development Expenditures'!AF79","v":0},{"$f":"'Development Expenditures'!AG79","v":0},{"$f":"'Development Expenditures'!AH79","v":0},{"$f":"'Development Expenditures'!AI79","v":0},{"$f":"'Development Expenditures'!AJ79","v":0},{"$f":"'Development Expenditures'!AK79","v":0},{"$f":"'Development Expenditures'!AL79","v":0},{"$f":"'Development Expenditures'!AM79","v":0},{"$f":"'Development Expenditures'!AN79","v":0},{"$f":"'Development Expenditures'!AO79","v":0},{"$f":"'Development Expenditures'!AP79","v":0},{"$f":"'Development Expenditures'!AQ79","v":0},{"$f":"'Development Expenditures'!AR79","v":0},{"$f":"'Development Expenditures'!AS79","v":0},{"$f":"'Development Expenditures'!AT79","v":0},{"$f":"'Development Expenditures'!AU79","v":0},{"$f":"'Development Expenditures'!AV79","v":0},{"$f":"'Development Expenditures'!AW79","v":0},{"$f":"'Development Expenditures'!AX79","v":0},{"$f":"'Development Expenditures'!AY79","v":0},{"$f":"'Development Expenditures'!AZ79","v":0},{"$f":"'Development Expenditures'!BA79","v":0},{"$f":"'Development Expenditures'!BB79","v":0},{"$f":"'Development Expenditures'!BC79","v":0},{"$f":"'Development Expenditures'!BD79","v":0},{"$f":"'Development Expenditures'!BE79","v":0},{"$f":"'Development Expenditures'!BF79","v":0},{"$f":"'Development Expenditures'!BG79","v":0},{"$f":"'Development Expenditures'!BH79","v":0},{"$f":"'Development Expenditures'!BI79","v":0},{"$f":"'Development Expenditures'!BJ79","v":0},{"$f":"'Development Expenditures'!BK79","v":0},{"$f":"'Development Expenditures'!BL79","v":0},{"$f":"'Development Expenditures'!BM79","v":0},{"$f":"'Development Expenditures'!BN79","v":0},{"$f":"'Development Expenditures'!BO79","v":0},{"$f":"'Development Expenditures'!BP79","v":0},{"$f":"'Development Expenditures'!BQ79","v":0},{"$f":"'Development Expenditures'!BR79","v":0},{"$f":"'Development Expenditures'!BS79","v":0},{"$f":"'Development Expenditures'!BT79","v":0},{"$f":"'Development Expenditures'!BU79","v":0},{"$f":"'Development Expenditures'!BV79","v":0},{"$f":"'Development Expenditures'!BW79","v":0},{"$f":"'Development Expenditures'!BX79","v":0},{"$f":"'Development Expenditures'!BY79","v":0},{"$f":"'Development Expenditures'!BZ79","v":0},{"$f":"'Development Expenditures'!CA79","v":0},{"$f":"'Development Expenditures'!CB79","v":0},{"$f":"'Development Expenditures'!CC79","v":0}]
[null,null,null,null,"Total Expenditures Using Priority Method",{"$f":"[0]!units","v":"$000's"},null,null,null,null,4000.0000000000009,null,null,{"$f":"SUM(N81:N82)","v":1029.6851574212892},{"$f":"SUM(O81:O82)","v":278.35627640725102},278.35627640725102,278.35627640725102,278.35627640725102,278.35627640725102,278.35627640725102,278.35627640725102,278.35627640725102,278.35627640725102,66.444050701921796,66.444050701921796,66.444050701921796,66.444050701921796,66.444050701921796,66.444050701921796,66.444050701921796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA81:CA82)","v":0},{"$f":"SUM(CB81:CB82)","v":0},{"$f":"SUM(CC81:CC82)","v":0}]
[]
[null,null,"Final Allocation of Development Capital Expenditures"]
[null,null,null,"Option 1 Selected",null,"Switch",null,{"$f":"'Input Constant'!G237","v":true}]
[null,null,null,"Option 2 Selected",null,"Switch",null,{"$f":"'Input Constant'!G238","v":false}]
[]
[null,null,null,{"$f":"'Development Expenditures'!D49","v":"Developer 1"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"IF($H$89,N49,N81)","v":652.17391304347825},{"$f":"IF($H$89,O49,O81)","v":52.989130434782616},52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$89,CA49,CA81)","v":0},0,0]
[null,null,null,{"$f":"'Development Expenditures'!D50","v":"Developer 2"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"IF($H$89,N50,N82)","v":250},250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$89,BZ50,BZ82)","v":0},0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D51","v":"Developer 3"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"IF($H$89,N51,N83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$89,BZ51,BZ83)","v":0},0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D52","v":"Spare"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"IF($H$89,N52,N84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$89,BZ52,BZ84)","v":0},0,0,0]
[null,null,null,{"$f":"'Development Expenditures'!D53","v":"Spare"},null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"IF($H$89,N53,N85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$89,BZ53,BZ85)","v":0},0,0,0]
[null,null,null,null,"Final Total",null,null,null,null,null,null,null,null,{"$f":"SUM(N92:N96)","v":902.17391304347825},{"$f":"SUM(O92:O96)","v":302.98913043478262},302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA92:CA96)","v":0},{"$f":"SUM(CB92:CB96)","v":0},{"$f":"SUM(CC92:CC96)","v":0}]
[]
["Acutal and Projected Expenditures"]
[null,"Historic Switch",null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N60","v":0},{"$f":"'Timing Flags'!O60","v":0},{"$f":"'Timing Flags'!P60","v":0},{"$f":"'Timing Flags'!Q60","v":0},{"$f":"'Timing Flags'!R60","v":0},{"$f":"'Timing Flags'!S60","v":0},{"$f":"'Timing Flags'!T60","v":0},{"$f":"'Timing Flags'!U60","v":0},{"$f":"'Timing Flags'!V60","v":0},{"$f":"'Timing Flags'!W60","v":0},{"$f":"'Timing Flags'!X60","v":0},{"$f":"'Timing Flags'!Y60","v":0},{"$f":"'Timing Flags'!Z60","v":0},{"$f":"'Timing Flags'!AA60","v":0},{"$f":"'Timing Flags'!AB60","v":0},{"$f":"'Timing Flags'!AC60","v":0},{"$f":"'Timing Flags'!AD60","v":0},{"$f":"'Timing Flags'!AE60","v":0},{"$f":"'Timing Flags'!AF60","v":0},{"$f":"'Timing Flags'!AG60","v":0},{"$f":"'Timing Flags'!AH60","v":0},{"$f":"'Timing Flags'!AI60","v":0},{"$f":"'Timing Flags'!AJ60","v":0},{"$f":"'Timing Flags'!AK60","v":0},{"$f":"'Timing Flags'!AL60","v":0},{"$f":"'Timing Flags'!AM60","v":0},{"$f":"'Timing Flags'!AN60","v":0},{"$f":"'Timing Flags'!AO60","v":0},{"$f":"'Timing Flags'!AP60","v":0},{"$f":"'Timing Flags'!AQ60","v":0},{"$f":"'Timing Flags'!AR60","v":0},{"$f":"'Timing Flags'!AS60","v":0},{"$f":"'Timing Flags'!AT60","v":0},{"$f":"'Timing Flags'!AU60","v":0},{"$f":"'Timing Flags'!AV60","v":0},{"$f":"'Timing Flags'!AW60","v":0},{"$f":"'Timing Flags'!AX60","v":0},{"$f":"'Timing Flags'!AY60","v":0},{"$f":"'Timing Flags'!AZ60","v":0},{"$f":"'Timing Flags'!BA60","v":0},{"$f":"'Timing Flags'!BB60","v":0},{"$f":"'Timing Flags'!BC60","v":0},{"$f":"'Timing Flags'!BD60","v":0},{"$f":"'Timing Flags'!BE60","v":0},{"$f":"'Timing Flags'!BF60","v":0},{"$f":"'Timing Flags'!BG60","v":0},{"$f":"'Timing Flags'!BH60","v":0},{"$f":"'Timing Flags'!BI60","v":0},{"$f":"'Timing Flags'!BJ60","v":0},{"$f":"'Timing Flags'!BK60","v":0},{"$f":"'Timing Flags'!BL60","v":0},{"$f":"'Timing Flags'!BM60","v":0},{"$f":"'Timing Flags'!BN60","v":0},{"$f":"'Timing Flags'!BO60","v":0},{"$f":"'Timing Flags'!BP60","v":0},{"$f":"'Timing Flags'!BQ60","v":0},{"$f":"'Timing Flags'!BR60","v":0},{"$f":"'Timing Flags'!BS60","v":0},{"$f":"'Timing Flags'!BT60","v":0},{"$f":"'Timing Flags'!BU60","v":0},{"$f":"'Timing Flags'!BV60","v":0},{"$f":"'Timing Flags'!BW60","v":0},{"$f":"'Timing Flags'!BX60","v":0},{"$f":"'Timing Flags'!BY60","v":0},{"$f":"'Timing Flags'!BZ60","v":0},{"$f":"'Timing Flags'!CA60","v":0},{"$f":"'Timing Flags'!CB60","v":0},{"$f":"'Timing Flags'!CC60","v":0}]
[]
[null,"Acual Method"]
[null,null,"Method 1 - Total Expenditures",null,null,"Switch",null,{"$f":"'Input Constant'!G247","v":true}]
[null,null,"Method 2 - Actual by Category",null,null,"Switch",null,{"$f":"'Input Constant'!G248","v":true}]
[null,null,"Method 3 - Expenditures by JV Partner",null,null,"Switch",null,{"$f":"'Input Constant'!G246","v":true}]
[]
[null,"Method 1 - Total Expenditures"]
[null,null,"Total Projected Development Expense",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N108:CC108)","v":3999.9999999999986},null,null,{"$f":"N54","v":902.17391304347825},{"$f":"O54","v":302.98913043478262},302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,302.98913043478262,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,52.989130434782616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA54","v":0},{"$f":"CB54","v":0},{"$f":"CC54","v":0}]
[null,null,"Actual Development Expense",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N109:CC109)","v":0},null,null,{"$f":"LOOKUP(N4,'Input Time Series'!89:89,'Input Time Series'!95:95)*N6","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!89:89,'Input Time Series'!95:95)*O6","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!89:89,'Input Time Series'!95:95)*P6","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!89:89,'Input Time Series'!95:95)*Q6","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!89:89,'Input Time Series'!95:95)*R6","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!89:89,'Input Time Series'!95:95)*S6","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!89:89,'Input Time Series'!95:95)*T6","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!89:89,'Input Time Series'!95:95)*U6","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!89:89,'Input Time Series'!95:95)*V6","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!89:89,'Input Time Series'!95:95)*W6","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!89:89,'Input Time Series'!95:95)*X6","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!89:89,'Input Time Series'!95:95)*Y6","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!89:89,'Input Time Series'!95:95)*Z6","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AA6","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AB6","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AC6","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AD6","v":0},{"$f":"LOOKUP(AE4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AE6","v":0},{"$f":"LOOKUP(AF4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AF6","v":0},{"$f":"LOOKUP(AG4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AG6","v":0},{"$f":"LOOKUP(AH4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AH6","v":0},{"$f":"LOOKUP(AI4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AI6","v":0},{"$f":"LOOKUP(AJ4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AJ6","v":0},{"$f":"LOOKUP(AK4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AK6","v":0},{"$f":"LOOKUP(AL4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AL6","v":0},{"$f":"LOOKUP(AM4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AM6","v":0},{"$f":"LOOKUP(AN4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AN6","v":0},{"$f":"LOOKUP(AO4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AO6","v":0},{"$f":"LOOKUP(AP4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AP6","v":0},{"$f":"LOOKUP(AQ4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AQ6","v":0},{"$f":"LOOKUP(AR4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AR6","v":0},{"$f":"LOOKUP(AS4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AS6","v":0},{"$f":"LOOKUP(AT4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AT6","v":0},{"$f":"LOOKUP(AU4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AU6","v":0},{"$f":"LOOKUP(AV4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AV6","v":0},{"$f":"LOOKUP(AW4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AW6","v":0},{"$f":"LOOKUP(AX4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AX6","v":0},{"$f":"LOOKUP(AY4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AY6","v":0},{"$f":"LOOKUP(AZ4,'Input Time Series'!89:89,'Input Time Series'!95:95)*AZ6","v":0},{"$f":"LOOKUP(BA4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BA6","v":0},{"$f":"LOOKUP(BB4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BB6","v":0},{"$f":"LOOKUP(BC4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BC6","v":0},{"$f":"LOOKUP(BD4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BD6","v":0},{"$f":"LOOKUP(BE4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BE6","v":0},{"$f":"LOOKUP(BF4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BF6","v":0},{"$f":"LOOKUP(BG4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BG6","v":0},{"$f":"LOOKUP(BH4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BH6","v":0},{"$f":"LOOKUP(BI4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BI6","v":0},{"$f":"LOOKUP(BJ4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BJ6","v":0},{"$f":"LOOKUP(BK4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BK6","v":0},{"$f":"LOOKUP(BL4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BL6","v":0},{"$f":"LOOKUP(BM4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BM6","v":0},{"$f":"LOOKUP(BN4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BN6","v":0},{"$f":"LOOKUP(BO4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BO6","v":0},{"$f":"LOOKUP(BP4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BP6","v":0},{"$f":"LOOKUP(BQ4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BQ6","v":0},{"$f":"LOOKUP(BR4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BR6","v":0},{"$f":"LOOKUP(BS4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BS6","v":0},{"$f":"LOOKUP(BT4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BT6","v":0},{"$f":"LOOKUP(BU4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BU6","v":0},{"$f":"LOOKUP(BV4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BV6","v":0},{"$f":"LOOKUP(BW4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BW6","v":0},{"$f":"LOOKUP(BX4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BX6","v":0},{"$f":"LOOKUP(BY4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BY6","v":0},{"$f":"LOOKUP(BZ4,'Input Time Series'!89:89,'Input Time Series'!95:95)*BZ6","v":0},{"$f":"LOOKUP(CA4,'Input Time Series'!89:89,'Input Time Series'!95:95)*CA6","v":0},{"$f":"LOOKUP(CB4,'Input Time Series'!89:89,'Input Time Series'!95:95)*CB6","v":0},{"$f":"LOOKUP(CC4,'Input Time Series'!89:89,'Input Time Series'!95:95)*CC6","v":0}]
[null,null,"Deviation in Development Expense",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N110:CC110)","v":0},null,null,{"$f":"(N108-N109)*N6","v":0},{"$f":"(O108-O109)*O6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA108-CA109)*CA6","v":0},{"$f":"(CB108-CB109)*CB6","v":0},{"$f":"(CC108-CC109)*CC6","v":0}]
[]
[null,null,"Total Revised Cost Estimate",null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!G250","v":4000}]
[null,null,"Actual Amount Spent",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K109","v":0}]
[null,null,"Remaining Expenditures",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H112-H113-K110","v":4000}]
[]
[null,null,"Remaining Projected Period",null,null,"flag",null,null,null,null,null,null,null,{"$f":"NOT(N6)*1","v":1},{"$f":"NOT(O6)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NOT(CA6)*1","v":1},{"$f":"NOT(CB6)*1","v":1},{"$f":"NOT(CC6)*1","v":1}]
[null,null,"Original S-Curve over Remaining Period",null,null,"%",null,null,null,null,{"$f":"SUM(N117:CC117)","v":1.0000000000000002},null,null,{"$f":"N29*N116","v":0.25742128935532232},{"$f":"O29*O116","v":6.9589069101812728E-2},6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,6.9589069101812728E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,1.661101267548044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA29*CA116","v":0},{"$f":"CB29*CB116","v":0},{"$f":"CC29*CC116","v":0}]
[null,null,"Adjusted S-Curve for Remaining Expenditures",null,null,"%",null,{"$f":"K117","v":1.0000000000000002},null,null,{"$f":"SUM(N118:CC118)","v":1.0000000000000002},null,null,{"$f":"IF($H$118,N117/$H$118)*1","v":0.25742128935532227},{"$f":"IF($H$118,O117/$H$118)*1","v":6.9589069101812714E-2},6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$118,CA117/$H$118)*1","v":0},{"$f":"IF($H$118,CB117/$H$118)*1","v":0},{"$f":"IF($H$118,CC117/$H$118)*1","v":0}]
[]
[null,null,"Remaining Development Period",null,null,"flag",null,null,null,null,{"$f":"SUM(N120:CC120)","v":17},null,null,{"$f":"AND(N116,N5)*1","v":1},{"$f":"AND(O116,O5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CA116,CA5)*1","v":0},{"$f":"AND(CB116,CB5)*1","v":0},{"$f":"AND(CC116,CC5)*1","v":0}]
[null,null,"Straight Line S-Curve for Remaining Expenditures",null,null,"%",null,{"$f":"K120","v":17},null,null,{"$f":"SUM(N121:CC121)","v":1},null,null,{"$f":"1/$H$121*N120","v":5.8823529411764705E-2},{"$f":"1/$H$121*O120","v":5.8823529411764705E-2},5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$H$121*CA120","v":0},{"$f":"1/$H$121*CB120","v":0},{"$f":"1/$H$121*CC120","v":0}]
[]
[null,null,"Applied Curve (1-SL; 2 S-Curve)",null,null,"%",null,{"$f":"'Input Constant'!G255","v":1},null,null,{"$f":"SUM(N123:CC123)","v":1.0000000000000002},null,null,{"$f":"CHOOSE($H$123,N118,N121)","v":0.25742128935532227},{"$f":"CHOOSE($H$123,O118,O121)","v":6.9589069101812714E-2},6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,6.9589069101812714E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,1.6611012675480437E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$123,CA118,CA121)","v":0},{"$f":"CHOOSE($H$123,CB118,CB121)","v":0},{"$f":"CHOOSE($H$123,CC118,CC121)","v":0}]
[null,null,"Allocation of Remaining Expenditures",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H114","v":4000},null,null,null,null,null,{"$f":"$H124*N123","v":1029.685157421289},{"$f":"$H124*O123","v":278.35627640725085},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H124*CA123","v":0},{"$f":"$H124*CB123","v":0},{"$f":"$H124*CC123","v":0}]
[null,null,null,"Total Actual and Projected Expenditures",null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N125:CC125)","v":3999.9999999999982},null,null,{"$f":"IF(N6,N108,N124)","v":1029.685157421289},{"$f":"IF(O6,O108,O124)","v":278.35627640725085},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA6,CA108,CA124)","v":0},{"$f":"IF(CB6,CB108,CB124)","v":0},{"$f":"IF(CC6,CC108,CC124)","v":0}]
[]
[null,"Actual and Projected Percent per Partner"]
[null,null,{"$f":"developer_1","v":"Developer 1"},null,null,"%",null,null,null,null,null,null,null,{"$f":"IF(N$97,N92/N$97)*1","v":0.72289156626506024},{"$f":"IF(O$97,O92/O$97)*1","v":0.17488789237668162},0.17488789237668162,0.17488789237668162,0.17488789237668162,0.17488789237668162,0.17488789237668162,0.17488789237668162,0.17488789237668162,0.17488789237668162,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA$97,CA92/CA$97)*1","v":0},0,0]
[null,null,{"$f":"developer_2","v":"Developer 2"},null,null,"%",null,null,null,null,null,null,null,{"$f":"IF(N$97,N93/N$97)*1","v":0.27710843373493976},0.82511210762331832,0.82511210762331832,0.82511210762331832,0.82511210762331832,0.82511210762331832,0.82511210762331832,0.82511210762331832,0.82511210762331832,0.82511210762331832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"developer_3","v":"Developer 3"},null,null,"%",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"developer_4","v":"Spare"},null,null,"%",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"developer_4","v":"Spare"},null,null,"%",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$97,BV96/BV$97)*1","v":0},0,0,0,0,0,0,0]
[]
[null,"Actual and Projected Amount per Partner"]
[null,null,{"$f":"C128","v":"Developer 1"},null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N128*N$125","v":744.35071620816075},{"$f":"O128*O$125","v":48.681142510685127},48.681142510685127,48.681142510685127,48.681142510685127,48.681142510685127,48.681142510685127,48.681142510685127,48.681142510685127,48.681142510685127,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA128*CA$125","v":0},0,0]
[null,null,{"$f":"C129","v":"Developer 2"},null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N129*N$125","v":285.33444121312829},229.67513389656571,229.67513389656571,229.67513389656571,229.67513389656571,229.67513389656571,229.67513389656571,229.67513389656571,229.67513389656571,229.67513389656571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C130","v":"Developer 3"},null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C131","v":"Spare"},null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C132","v":"Spare"},null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV132*BV$125","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Method 1 - Total Expenditures by Category"]
[null,null,"Total Projected Development Expense"]
[null,null,null,{"$f":"'Development Expenditures'!D21","v":"Permits and licensing"}]
[null,null,null,{"$f":"'Development Expenditures'!D22","v":"Land acquisition"}]
[null,null,null,{"$f":"'Development Expenditures'!D23","v":"Preliminary studies "}]
[null,null,null,{"$f":"'Development Expenditures'!D24","v":"Lenders Advisory fees"}]
[null,null,null,{"$f":"'Development Expenditures'!D25","v":"SPV budget and contingencies"}]
[null,null,null,null,{"$f":"'Development Expenditures'!E36","v":"Total Development Expenditure"}]
[]
[null,null,"Actual Development Expense"]
[null,null,null,{"$f":"'Development Expenditures'!D167","v":"Permits and licensing"}]
[null,null,null,{"$f":"'Development Expenditures'!D168","v":"Land acquisition"}]
[null,null,null,{"$f":"'Development Expenditures'!D169","v":"Preliminary studies "}]
[null,null,null,{"$f":"'Development Expenditures'!D170","v":"Lenders Advisory fees"}]
[null,null,null,{"$f":"'Development Expenditures'!D171","v":"SPV budget and contingencies"}]
[null,null,null,null,{"$f":"'Development Expenditures'!E172","v":"Total Development Expenditure"}]
[]
[null,null,"Deviation in Development Expense"]
[null,null,null,{"$f":"'Development Expenditures'!D175","v":"Permits and licensing"}]
[null,null,null,{"$f":"'Development Expenditures'!D176","v":"Land acquisition"}]
[null,null,null,{"$f":"'Development Expenditures'!D177","v":"Preliminary studies "}]
[null,null,null,{"$f":"'Development Expenditures'!D178","v":"Lenders Advisory fees"}]
[null,null,null,{"$f":"'Development Expenditures'!D179","v":"SPV budget and contingencies"}]
[null,null,null,null,{"$f":"'Development Expenditures'!E180","v":"Total Development Expenditure"}]
[]
[null,null,"Adjusted S-Curve for Remaining Expenditures"]
[null,null,"Straight Line Remaining Expenditures"]
[]
[null,null,"Allocation Method Selected"]
[null,null,"Total Remaining Expenditures"]
[null,null,"Allocation of Remaining Expenditures"]
[null,null,"Total Actual and Projected Expenditures"]

{"sheet":"Capital Expenditures","index":12,"n_rows":158,"n_cols":55,"rows_kept":158,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"CAPITAL EXPENDITURES"}]
[]
[null,"Model Test",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N5","v":"2020-01-01"},{"$f":"'Timing Flags'!O5","v":"2020-02-01"},{"$f":"'Timing Flags'!P5","v":"2020-03-01"},{"$f":"'Timing Flags'!Q5","v":"2020-04-01"},{"$f":"'Timing Flags'!R5","v":"2020-05-01"},{"$f":"'Timing Flags'!S5","v":"2020-06-01"},{"$f":"'Timing Flags'!T5","v":"2020-07-01"},{"$f":"'Timing Flags'!U5","v":"2020-08-01"},{"$f":"'Timing Flags'!V5","v":"2020-09-01"},{"$f":"'Timing Flags'!W5","v":"2020-10-01"},{"$f":"'Timing Flags'!X5","v":"2020-11-01"},{"$f":"'Timing Flags'!Y5","v":"2020-12-01"},{"$f":"'Timing Flags'!Z5","v":"2021-01-01"},{"$f":"'Timing Flags'!AA5","v":"2021-02-01"},{"$f":"'Timing Flags'!AB5","v":"2021-03-01"},{"$f":"'Timing Flags'!AC5","v":"2021-04-01"},{"$f":"'Timing Flags'!AD5","v":"2021-05-01"},{"$f":"'Timing Flags'!AE5","v":"2021-06-01"},{"$f":"'Timing Flags'!AF5","v":"2021-07-01"},{"$f":"'Timing Flags'!AG5","v":"2021-08-01"},{"$f":"'Timing Flags'!AH5","v":"2021-09-01"},{"$f":"'Timing Flags'!AI5","v":"2021-10-01"},{"$f":"'Timing Flags'!AJ5","v":"2021-11-01"},{"$f":"'Timing Flags'!AK5","v":"2021-12-01"},{"$f":"'Timing Flags'!AL5","v":"2022-01-01"},{"$f":"'Timing Flags'!AM5","v":"2022-02-01"},{"$f":"'Timing Flags'!AN5","v":"2022-03-01"},{"$f":"'Timing Flags'!AO5","v":"2022-04-01"},{"$f":"'Timing Flags'!AP5","v":"2022-05-01"},{"$f":"'Timing Flags'!AQ5","v":"2022-06-01"},{"$f":"'Timing Flags'!AR5","v":"2022-07-01"},{"$f":"'Timing Flags'!AS5","v":"2022-08-01"},{"$f":"'Timing Flags'!AT5","v":"2022-09-01"},{"$f":"'Timing Flags'!AU5","v":"2022-10-01"},{"$f":"'Timing Flags'!AV5","v":"2022-11-01"},{"$f":"'Timing Flags'!AW5","v":"2022-12-01"},{"$f":"'Timing Flags'!AX5","v":"2023-01-01"},{"$f":"'Timing Flags'!AY5","v":"2023-02-01"},{"$f":"'Timing Flags'!AZ5","v":"2023-03-01"},{"$f":"'Timing Flags'!BA5","v":"2023-04-01"},{"$f":"'Timing Flags'!BB5","v":"2023-05-01"},{"$f":"'Timing Flags'!BC5","v":"2023-06-01"}]
[null,"Pre-operational period beginning date",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M6","v":"2019-12-31"},{"$f":"'Timing Flags'!N6","v":"2020-01-31"},{"$f":"'Timing Flags'!O6","v":"2020-02-29"},{"$f":"'Timing Flags'!P6","v":"2020-03-31"},{"$f":"'Timing Flags'!Q6","v":"2020-04-30"},{"$f":"'Timing Flags'!R6","v":"2020-05-31"},{"$f":"'Timing Flags'!S6","v":"2020-06-30"},{"$f":"'Timing Flags'!T6","v":"2020-07-31"},{"$f":"'Timing Flags'!U6","v":"2020-08-31"},{"$f":"'Timing Flags'!V6","v":"2020-09-30"},{"$f":"'Timing Flags'!W6","v":"2020-10-31"},{"$f":"'Timing Flags'!X6","v":"2020-11-30"},{"$f":"'Timing Flags'!Y6","v":"2020-12-31"},{"$f":"'Timing Flags'!Z6","v":"2021-01-31"},{"$f":"'Timing Flags'!AA6","v":"2021-02-28"},{"$f":"'Timing Flags'!AB6","v":"2021-03-31"},{"$f":"'Timing Flags'!AC6","v":"2021-04-30"},{"$f":"'Timing Flags'!AD6","v":"2021-05-31"},{"$f":"'Timing Flags'!AE6","v":"2021-06-30"},{"$f":"'Timing Flags'!AF6","v":"2021-07-31"},{"$f":"'Timing Flags'!AG6","v":"2021-08-31"},{"$f":"'Timing Flags'!AH6","v":"2021-09-30"},{"$f":"'Timing Flags'!AI6","v":"2021-10-31"},{"$f":"'Timing Flags'!AJ6","v":"2021-11-30"},{"$f":"'Timing Flags'!AK6","v":"2021-12-31"},{"$f":"'Timing Flags'!AL6","v":"2022-01-31"},{"$f":"'Timing Flags'!AM6","v":"2022-02-28"},{"$f":"'Timing Flags'!AN6","v":"2022-03-31"},{"$f":"'Timing Flags'!AO6","v":"2022-04-30"},{"$f":"'Timing Flags'!AP6","v":"2022-05-31"},{"$f":"'Timing Flags'!AQ6","v":"2022-06-30"},{"$f":"'Timing Flags'!AR6","v":"2022-07-31"},{"$f":"'Timing Flags'!AS6","v":"2022-08-31"},{"$f":"'Timing Flags'!AT6","v":"2022-09-30"},{"$f":"'Timing Flags'!AU6","v":"2022-10-31"},{"$f":"'Timing Flags'!AV6","v":"2022-11-30"},{"$f":"'Timing Flags'!AW6","v":"2022-12-31"},{"$f":"'Timing Flags'!AX6","v":"2023-01-31"},{"$f":"'Timing Flags'!AY6","v":"2023-02-28"},{"$f":"'Timing Flags'!AZ6","v":"2023-03-31"},{"$f":"'Timing Flags'!BA6","v":"2023-04-30"},{"$f":"'Timing Flags'!BB6","v":"2023-05-31"},{"$f":"'Timing Flags'!BC6","v":"2023-06-30"}]
[null,"Pre-operational period ending date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N7","v":"Dev"},{"$f":"'Timing Flags'!O7","v":"Dev"},{"$f":"'Timing Flags'!P7","v":"Dev"},{"$f":"'Timing Flags'!Q7","v":"Dev"},{"$f":"'Timing Flags'!R7","v":"Dev"},{"$f":"'Timing Flags'!S7","v":"Dev"},{"$f":"'Timing Flags'!T7","v":"Dev"},{"$f":"'Timing Flags'!U7","v":"Dev"},{"$f":"'Timing Flags'!V7","v":"Dev"},{"$f":"'Timing Flags'!W7","v":"Dev"},{"$f":"'Timing Flags'!X7","v":"Dev"},{"$f":"'Timing Flags'!Y7","v":"Dev"},{"$f":"'Timing Flags'!Z7","v":"Dev"},{"$f":"'Timing Flags'!AA7","v":"Dev"},{"$f":"'Timing Flags'!AB7","v":"Dev"},{"$f":"'Timing Flags'!AC7","v":"Dev"},{"$f":"'Timing Flags'!AD7","v":"Dev"},{"$f":"'Timing Flags'!AE7","v":"FC"},{"$f":"'Timing Flags'!AF7","v":"Cons "},{"$f":"'Timing Flags'!AG7","v":"Cons "},{"$f":"'Timing Flags'!AH7","v":"Cons "},{"$f":"'Timing Flags'!AI7","v":"Cons "},{"$f":"'Timing Flags'!AJ7","v":"Cons "},{"$f":"'Timing Flags'!AK7","v":"Cons "},{"$f":"'Timing Flags'!AL7","v":"Cons "},{"$f":"'Timing Flags'!AM7","v":"Cons "},{"$f":"'Timing Flags'!AN7","v":"Cons "},{"$f":"'Timing Flags'!AO7","v":"Cons "},{"$f":"'Timing Flags'!AP7","v":"Cons "},{"$f":"'Timing Flags'!AQ7","v":"Ops"},{"$f":"'Timing Flags'!AR7","v":"Ops"},{"$f":"'Timing Flags'!AS7","v":"Ops"},{"$f":"'Timing Flags'!AT7","v":"Ops"},{"$f":"'Timing Flags'!AU7","v":"Ops"},{"$f":"'Timing Flags'!AV7","v":"Ops"},{"$f":"'Timing Flags'!AW7","v":"Ops"},{"$f":"'Timing Flags'!AX7","v":"Ops"},{"$f":"'Timing Flags'!AY7","v":"Ops"},{"$f":"'Timing Flags'!AZ7","v":"Ops"},{"$f":"'Timing Flags'!BA7","v":"Ops"},{"$f":"'Timing Flags'!BB7","v":"Ops"},{"$f":"'Timing Flags'!BC7","v":"Ops"}]
[null,"Construction Period flag and FC Flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OR('Timing Flags'!N32,'Timing Flags'!N21)*1","v":0},{"$f":"OR('Timing Flags'!O32,'Timing Flags'!O21)*1","v":0},{"$f":"OR('Timing Flags'!P32,'Timing Flags'!P21)*1","v":0},{"$f":"OR('Timing Flags'!Q32,'Timing Flags'!Q21)*1","v":0},{"$f":"OR('Timing Flags'!R32,'Timing Flags'!R21)*1","v":0},{"$f":"OR('Timing Flags'!S32,'Timing Flags'!S21)*1","v":0},{"$f":"OR('Timing Flags'!T32,'Timing Flags'!T21)*1","v":0},{"$f":"OR('Timing Flags'!U32,'Timing Flags'!U21)*1","v":0},{"$f":"OR('Timing Flags'!V32,'Timing Flags'!V21)*1","v":0},{"$f":"OR('Timing Flags'!W32,'Timing Flags'!W21)*1","v":0},{"$f":"OR('Timing Flags'!X32,'Timing Flags'!X21)*1","v":0},{"$f":"OR('Timing Flags'!Y32,'Timing Flags'!Y21)*1","v":0},{"$f":"OR('Timing Flags'!Z32,'Timing Flags'!Z21)*1","v":0},{"$f":"OR('Timing Flags'!AA32,'Timing Flags'!AA21)*1","v":0},{"$f":"OR('Timing Flags'!AB32,'Timing Flags'!AB21)*1","v":0},{"$f":"OR('Timing Flags'!AC32,'Timing Flags'!AC21)*1","v":0},{"$f":"OR('Timing Flags'!AD32,'Timing Flags'!AD21)*1","v":0},{"$f":"OR('Timing Flags'!AE32,'Timing Flags'!AE21)*1","v":1},{"$f":"OR('Timing Flags'!AF32,'Timing Flags'!AF21)*1","v":1},{"$f":"OR('Timing Flags'!AG32,'Timing Flags'!AG21)*1","v":1},{"$f":"OR('Timing Flags'!AH32,'Timing Flags'!AH21)*1","v":1},{"$f":"OR('Timing Flags'!AI32,'Timing Flags'!AI21)*1","v":1},{"$f":"OR('Timing Flags'!AJ32,'Timing Flags'!AJ21)*1","v":1},{"$f":"OR('Timing Flags'!AK32,'Timing Flags'!AK21)*1","v":1},{"$f":"OR('Timing Flags'!AL32,'Timing Flags'!AL21)*1","v":1},{"$f":"OR('Timing Flags'!AM32,'Timing Flags'!AM21)*1","v":1},{"$f":"OR('Timing Flags'!AN32,'Timing Flags'!AN21)*1","v":1},{"$f":"OR('Timing Flags'!AO32,'Timing Flags'!AO21)*1","v":1},{"$f":"OR('Timing Flags'!AP32,'Timing Flags'!AP21)*1","v":1},{"$f":"OR('Timing Flags'!AQ32,'Timing Flags'!AQ21)*1","v":0},{"$f":"OR('Timing Flags'!AR32,'Timing Flags'!AR21)*1","v":0},{"$f":"OR('Timing Flags'!AS32,'Timing Flags'!AS21)*1","v":0},{"$f":"OR('Timing Flags'!AT32,'Timing Flags'!AT21)*1","v":0},{"$f":"OR('Timing Flags'!AU32,'Timing Flags'!AU21)*1","v":0},{"$f":"OR('Timing Flags'!AV32,'Timing Flags'!AV21)*1","v":0},{"$f":"OR('Timing Flags'!AW32,'Timing Flags'!AW21)*1","v":0},{"$f":"OR('Timing Flags'!AX32,'Timing Flags'!AX21)*1","v":0},{"$f":"OR('Timing Flags'!AY32,'Timing Flags'!AY21)*1","v":0},{"$f":"OR('Timing Flags'!AZ32,'Timing Flags'!AZ21)*1","v":0},{"$f":"OR('Timing Flags'!BA32,'Timing Flags'!BA21)*1","v":0},{"$f":"OR('Timing Flags'!BB32,'Timing Flags'!BB21)*1","v":0},{"$f":"OR('Timing Flags'!BC32,'Timing Flags'!BC21)*1","v":0}]
[null,"Actual History period flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N60","v":0},{"$f":"'Timing Flags'!O60","v":0},{"$f":"'Timing Flags'!P60","v":0},{"$f":"'Timing Flags'!Q60","v":0},{"$f":"'Timing Flags'!R60","v":0},{"$f":"'Timing Flags'!S60","v":0},{"$f":"'Timing Flags'!T60","v":0},{"$f":"'Timing Flags'!U60","v":0},{"$f":"'Timing Flags'!V60","v":0},{"$f":"'Timing Flags'!W60","v":0},{"$f":"'Timing Flags'!X60","v":0},{"$f":"'Timing Flags'!Y60","v":0},{"$f":"'Timing Flags'!Z60","v":0},{"$f":"'Timing Flags'!AA60","v":0},{"$f":"'Timing Flags'!AB60","v":0},{"$f":"'Timing Flags'!AC60","v":0},{"$f":"'Timing Flags'!AD60","v":0},{"$f":"'Timing Flags'!AE60","v":0},{"$f":"'Timing Flags'!AF60","v":0},{"$f":"'Timing Flags'!AG60","v":0},{"$f":"'Timing Flags'!AH60","v":0},{"$f":"'Timing Flags'!AI60","v":0},{"$f":"'Timing Flags'!AJ60","v":0},{"$f":"'Timing Flags'!AK60","v":0},{"$f":"'Timing Flags'!AL60","v":0},{"$f":"'Timing Flags'!AM60","v":0},{"$f":"'Timing Flags'!AN60","v":0},{"$f":"'Timing Flags'!AO60","v":0},{"$f":"'Timing Flags'!AP60","v":0},{"$f":"'Timing Flags'!AQ60","v":0},{"$f":"'Timing Flags'!AR60","v":0},{"$f":"'Timing Flags'!AS60","v":0},{"$f":"'Timing Flags'!AT60","v":0},{"$f":"'Timing Flags'!AU60","v":0},{"$f":"'Timing Flags'!AV60","v":0},{"$f":"'Timing Flags'!AW60","v":0},{"$f":"'Timing Flags'!AX60","v":0},{"$f":"'Timing Flags'!AY60","v":0},{"$f":"'Timing Flags'!AZ60","v":0},{"$f":"'Timing Flags'!BA60","v":0},{"$f":"'Timing Flags'!BB60","v":0},{"$f":"'Timing Flags'!BC60","v":0}]
[null,null,null,null,null,null,null,"Driver","Driver","Driver",null,"Test/"]
[null,null,null,null,null,"Units",null,"Constant 1","Constant 2","Constant 3","Sum","Graph","Start"]
[]
["Development Cost and Fee in Uses of Funds"]
[null,"x-axis Graph",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N6,N4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Financial Close",null,null,null,"flag","FC Date",{"$f":"'Input Constant'!G19","v":"2021-06-30"},null,null,null,null,null,{"$f":"(N4=$H$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Develoment Cost and Fee Timing in Uses of Funds",null,null,null,"% p.p","Apply FC",{"$f":"'Input Time Series'!G106","v":false},null,null,{"$f":"SUM(N14:BC14)","v":1},null,null,{"$f":"IF($H$14,N13,LOOKUP(N4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,O13,LOOKUP(O4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,P13,LOOKUP(P4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,Q13,LOOKUP(Q4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,R13,LOOKUP(R4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,S13,LOOKUP(S4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,T13,LOOKUP(T4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,U13,LOOKUP(U4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,V13,LOOKUP(V4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,W13,LOOKUP(W4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,X13,LOOKUP(X4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,Y13,LOOKUP(Y4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,Z13,LOOKUP(Z4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AA13,LOOKUP(AA4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AB13,LOOKUP(AB4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AC13,LOOKUP(AC4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AD13,LOOKUP(AD4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AE13,LOOKUP(AE4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":1},{"$f":"IF($H$14,AF13,LOOKUP(AF4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AG13,LOOKUP(AG4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AH13,LOOKUP(AH4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AI13,LOOKUP(AI4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AJ13,LOOKUP(AJ4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AK13,LOOKUP(AK4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AL13,LOOKUP(AL4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AM13,LOOKUP(AM4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AN13,LOOKUP(AN4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AO13,LOOKUP(AO4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AP13,LOOKUP(AP4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AQ13,LOOKUP(AQ4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AR13,LOOKUP(AR4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AS13,LOOKUP(AS4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AT13,LOOKUP(AT4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AU13,LOOKUP(AU4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AV13,LOOKUP(AV4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AW13,LOOKUP(AW4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AX13,LOOKUP(AX4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AY13,LOOKUP(AY4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,AZ13,LOOKUP(AZ4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,BA13,LOOKUP(BA4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,BB13,LOOKUP(BB4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0},{"$f":"IF($H$14,BC13,LOOKUP(BC4,'Input Time Series'!105:105,'Input Time Series'!106:106))","v":0}]
[]
[null,"Option 1: Fixed Development Fee",null,null,null,{"$f":"units","v":"$000's"},"Total Fixed Fee",{"$f":"'Input Constant'!G266","v":3000},null,null,{"$f":"SUM(N16:BC16)","v":3000},null,null,{"$f":"$H16*N$14","v":0},{"$f":"$H16*O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Allocation to \"&developer_1","v":"Allocation to Developer 1"},null,null,{"$f":"units","v":"$000's"},"Pct to JV Partner",{"$f":"'Input Constant'!G283","v":0.5},{"$f":"$K$16*$H18","v":1500},null,{"$f":"SUM(N18:BC18)","v":1500},null,null,{"$f":"$I18*N$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I18*X$14","v":0},0,0,0,0,0,0,1500,0,0,{"$f":"$I18*AH$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$I18*AR$14","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Allocation to \"&developer_2","v":"Allocation to Developer 2"},null,null,"$000's",null,{"$f":"'Input Constant'!G284","v":0.5},{"$f":"$K$16*$H19","v":1500},null,1500,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Allocation to \"&developer_3","v":"Allocation to Developer 3"},null,null,"$000's",null,{"$f":"'Input Constant'!G285","v":0},{"$f":"$K$16*$H20","v":0},null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Allocation to \"&developer_4","v":"Allocation to Spare"},null,null,"$000's",null,{"$f":"'Input Constant'!G286","v":0},{"$f":"$K$16*$H21","v":0},null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Allocation to \"&developer_5","v":"Allocation to Spare"},null,null,"$000's",null,{"$f":"'Input Constant'!G287","v":0},{"$f":"$K$16*$H22","v":0},null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost/Fee from Fixed Fee",null,"$000's",null,null,null,null,3000,null,null,{"$f":"SUM(N18:N22)","v":0},{"$f":"SUM(O18:O22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Option 2: Multiple and Percent of Total Uses"]
[null,null,"Total Uses/Dev Cost",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K107","v":45343.199999999997},{"$f":"'Development Expenditures'!K125","v":3999.9999999999982}]
[null,null,{"$f":"C18","v":"Allocation to Developer 1"},null,null,{"$f":"units","v":"$000's"},"% Uses/Multiple/Fee",{"$f":"'Input Constant'!G268","v":0.02},{"$f":"'Input Constant'!H268","v":2},{"$f":"H27*$H$26+I27*$I$26*H18","v":4906.8639999999978},{"$f":"SUM(N27:BC27)","v":4906.8639999999978},null,null,{"$f":"$J27*N$14","v":0},{"$f":"$J27*O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4906.8639999999978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C19","v":"Allocation to Developer 2"},null,null,"$000's","% Uses/Multiple/Fee",{"$f":"'Input Constant'!G269","v":0},{"$f":"'Input Constant'!H269","v":1},{"$f":"H28*$H$26+I28*$I$26*H19","v":1999.9999999999991},1999.9999999999991,null,null,{"$f":"$J28*N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1999.9999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C20","v":"Allocation to Developer 3"},null,null,"$000's",null,{"$f":"'Input Constant'!G270","v":0},{"$f":"'Input Constant'!H270","v":1},{"$f":"H29*$H$26+I29*$I$26*H20","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C21","v":"Allocation to Spare"},null,null,"$000's",null,{"$f":"'Input Constant'!G271","v":0},{"$f":"'Input Constant'!H271","v":1},{"$f":"H30*$H$26+I30*$I$26*H21","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C22","v":"Allocation to Spare"},null,null,"$000's",null,{"$f":"'Input Constant'!G272","v":0},{"$f":"'Input Constant'!H272","v":1},{"$f":"H31*$H$26+I31*$I$26*H22","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost/Fee in Uses of Funds from %/x",null,"$000's",null,null,null,{"$f":"SUM(J27:J31)","v":6906.8639999999968},6906.8639999999968,null,null,{"$f":"SUM(N27:N31)","v":0},{"$f":"SUM(O27:O31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6906.8639999999968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Applied Development Fee in Uses of Funds",null,null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!G263","v":1},null,"CAP",{"$f":"SUM(N34:BC34)","v":3000},null,null,{"$f":"CHOOSE($H$34,N23,N32)","v":0},{"$f":"CHOOSE($H$34,O23,O32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Applied Cost/Fee to \"&developer_1","v":"Applied Cost/Fee to Developer 1"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!G263","v":1},null,null,{"$f":"SUM(N36:BC36)","v":1500},null,null,{"$f":"CHOOSE($H36,N18,N27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Applied Cost/Fee to \"&developer_2","v":"Applied Cost/Fee to Developer 2"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!G263","v":1},null,null,{"$f":"SUM(N37:BC37)","v":1500},null,null,{"$f":"CHOOSE($H37,N19,N28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Applied Cost/Fee to \"&developer_3","v":"Applied Cost/Fee to Developer 3"}]
[null,null,{"$f":"\"Applied Cost/Fee to \"&developer_4","v":"Applied Cost/Fee to Spare"}]
[null,null,{"$f":"\"Applied Cost/Fee to \"&developer_5","v":"Applied Cost/Fee to Spare"}]
[null,null,{"$f":"\"Applied Cost/Fee to \"&developer_6","v":"Applied Cost/Fee to Spare"}]
[]
[null,"Historic Development Cost in Development Period"]
[null,null,"Projected and Actual Development Cost",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N44:BC44)","v":3999.9999999999982},null,null,{"$f":"'Development Expenditures'!N125","v":1029.685157421289},{"$f":"'Development Expenditures'!O125","v":278.35627640725085},{"$f":"'Development Expenditures'!P125","v":278.35627640725085},{"$f":"'Development Expenditures'!Q125","v":278.35627640725085},{"$f":"'Development Expenditures'!R125","v":278.35627640725085},{"$f":"'Development Expenditures'!S125","v":278.35627640725085},{"$f":"'Development Expenditures'!T125","v":278.35627640725085},{"$f":"'Development Expenditures'!U125","v":278.35627640725085},{"$f":"'Development Expenditures'!V125","v":278.35627640725085},{"$f":"'Development Expenditures'!W125","v":278.35627640725085},{"$f":"'Development Expenditures'!X125","v":66.444050701921753},{"$f":"'Development Expenditures'!Y125","v":66.444050701921753},{"$f":"'Development Expenditures'!Z125","v":66.444050701921753},{"$f":"'Development Expenditures'!AA125","v":66.444050701921753},{"$f":"'Development Expenditures'!AB125","v":66.444050701921753},{"$f":"'Development Expenditures'!AC125","v":66.444050701921753},{"$f":"'Development Expenditures'!AD125","v":66.444050701921753},{"$f":"'Development Expenditures'!AE125","v":0},{"$f":"'Development Expenditures'!AF125","v":0},{"$f":"'Development Expenditures'!AG125","v":0},{"$f":"'Development Expenditures'!AH125","v":0},{"$f":"'Development Expenditures'!AI125","v":0},{"$f":"'Development Expenditures'!AJ125","v":0},{"$f":"'Development Expenditures'!AK125","v":0},{"$f":"'Development Expenditures'!AL125","v":0},{"$f":"'Development Expenditures'!AM125","v":0},{"$f":"'Development Expenditures'!AN125","v":0},{"$f":"'Development Expenditures'!AO125","v":0},{"$f":"'Development Expenditures'!AP125","v":0},{"$f":"'Development Expenditures'!AQ125","v":0},{"$f":"'Development Expenditures'!AR125","v":0},{"$f":"'Development Expenditures'!AS125","v":0},{"$f":"'Development Expenditures'!AT125","v":0},{"$f":"'Development Expenditures'!AU125","v":0},{"$f":"'Development Expenditures'!AV125","v":0},{"$f":"'Development Expenditures'!AW125","v":0},{"$f":"'Development Expenditures'!AX125","v":0},{"$f":"'Development Expenditures'!AY125","v":0},{"$f":"'Development Expenditures'!AZ125","v":0},{"$f":"'Development Expenditures'!BA125","v":0},{"$f":"'Development Expenditures'!BB125","v":0},{"$f":"'Development Expenditures'!BC125","v":0}]
[null,null,{"$f":"'Development Expenditures'!C135","v":"Developer 1"},null,null,"$000's",null,null,null,null,1647.5893537177787,null,null,{"$f":"'Development Expenditures'!N135","v":744.35071620816075},{"$f":"'Development Expenditures'!O135","v":48.681142510685127},{"$f":"'Development Expenditures'!P135","v":48.681142510685127},{"$f":"'Development Expenditures'!Q135","v":48.681142510685127},{"$f":"'Development Expenditures'!R135","v":48.681142510685127},{"$f":"'Development Expenditures'!S135","v":48.681142510685127},{"$f":"'Development Expenditures'!T135","v":48.681142510685127},{"$f":"'Development Expenditures'!U135","v":48.681142510685127},{"$f":"'Development Expenditures'!V135","v":48.681142510685127},{"$f":"'Development Expenditures'!W135","v":48.681142510685127},{"$f":"'Development Expenditures'!X135","v":66.444050701921753},{"$f":"'Development Expenditures'!Y135","v":66.444050701921753},{"$f":"'Development Expenditures'!Z135","v":66.444050701921753},{"$f":"'Development Expenditures'!AA135","v":66.444050701921753},{"$f":"'Development Expenditures'!AB135","v":66.444050701921753},{"$f":"'Development Expenditures'!AC135","v":66.444050701921753},{"$f":"'Development Expenditures'!AD135","v":66.444050701921753},{"$f":"'Development Expenditures'!AE135","v":0},{"$f":"'Development Expenditures'!AF135","v":0},{"$f":"'Development Expenditures'!AG135","v":0},{"$f":"'Development Expenditures'!AH135","v":0},{"$f":"'Development Expenditures'!AI135","v":0},{"$f":"'Development Expenditures'!AJ135","v":0},{"$f":"'Development Expenditures'!AK135","v":0},{"$f":"'Development Expenditures'!AL135","v":0},{"$f":"'Development Expenditures'!AM135","v":0},{"$f":"'Development Expenditures'!AN135","v":0},{"$f":"'Development Expenditures'!AO135","v":0},{"$f":"'Development Expenditures'!AP135","v":0},{"$f":"'Development Expenditures'!AQ135","v":0},{"$f":"'Development Expenditures'!AR135","v":0},{"$f":"'Development Expenditures'!AS135","v":0},{"$f":"'Development Expenditures'!AT135","v":0},{"$f":"'Development Expenditures'!AU135","v":0},{"$f":"'Development Expenditures'!AV135","v":0},{"$f":"'Development Expenditures'!AW135","v":0},{"$f":"'Development Expenditures'!AX135","v":0},{"$f":"'Development Expenditures'!AY135","v":0},{"$f":"'Development Expenditures'!AZ135","v":0},{"$f":"'Development Expenditures'!BA135","v":0},{"$f":"'Development Expenditures'!BB135","v":0},{"$f":"'Development Expenditures'!BC135","v":0}]
[null,null,{"$f":"'Development Expenditures'!C136","v":"Developer 2"},null,null,"$000's",null,null,null,null,2352.4106462822197,null,null,{"$f":"'Development Expenditures'!N136","v":285.33444121312829},{"$f":"'Development Expenditures'!O136","v":229.67513389656571},{"$f":"'Development Expenditures'!P136","v":229.67513389656571},{"$f":"'Development Expenditures'!Q136","v":229.67513389656571},{"$f":"'Development Expenditures'!R136","v":229.67513389656571},{"$f":"'Development Expenditures'!S136","v":229.67513389656571},{"$f":"'Development Expenditures'!T136","v":229.67513389656571},{"$f":"'Development Expenditures'!U136","v":229.67513389656571},{"$f":"'Development Expenditures'!V136","v":229.67513389656571},{"$f":"'Development Expenditures'!W136","v":229.67513389656571},{"$f":"'Development Expenditures'!X136","v":0},{"$f":"'Development Expenditures'!Y136","v":0},{"$f":"'Development Expenditures'!Z136","v":0},{"$f":"'Development Expenditures'!AA136","v":0},{"$f":"'Development Expenditures'!AB136","v":0},{"$f":"'Development Expenditures'!AC136","v":0},{"$f":"'Development Expenditures'!AD136","v":0},{"$f":"'Development Expenditures'!AE136","v":0},{"$f":"'Development Expenditures'!AF136","v":0},{"$f":"'Development Expenditures'!AG136","v":0},{"$f":"'Development Expenditures'!AH136","v":0},{"$f":"'Development Expenditures'!AI136","v":0},{"$f":"'Development Expenditures'!AJ136","v":0},{"$f":"'Development Expenditures'!AK136","v":0},{"$f":"'Development Expenditures'!AL136","v":0},{"$f":"'Development Expenditures'!AM136","v":0},{"$f":"'Development Expenditures'!AN136","v":0},{"$f":"'Development Expenditures'!AO136","v":0},{"$f":"'Development Expenditures'!AP136","v":0},{"$f":"'Development Expenditures'!AQ136","v":0},{"$f":"'Development Expenditures'!AR136","v":0},{"$f":"'Development Expenditures'!AS136","v":0},{"$f":"'Development Expenditures'!AT136","v":0},{"$f":"'Development Expenditures'!AU136","v":0},{"$f":"'Development Expenditures'!AV136","v":0},{"$f":"'Development Expenditures'!AW136","v":0},{"$f":"'Development Expenditures'!AX136","v":0},{"$f":"'Development Expenditures'!AY136","v":0},{"$f":"'Development Expenditures'!AZ136","v":0},{"$f":"'Development Expenditures'!BA136","v":0},{"$f":"'Development Expenditures'!BB136","v":0},{"$f":"'Development Expenditures'!BC136","v":0}]
[null,null,{"$f":"'Development Expenditures'!C137","v":"Developer 3"},null,null,"$000's",null,null,null,null,0,null,null,{"$f":"'Development Expenditures'!N137","v":0},{"$f":"'Development Expenditures'!O137","v":0},{"$f":"'Development Expenditures'!P137","v":0},{"$f":"'Development Expenditures'!Q137","v":0},{"$f":"'Development Expenditures'!R137","v":0},{"$f":"'Development Expenditures'!S137","v":0},{"$f":"'Development Expenditures'!T137","v":0},{"$f":"'Development Expenditures'!U137","v":0},{"$f":"'Development Expenditures'!V137","v":0},{"$f":"'Development Expenditures'!W137","v":0},{"$f":"'Development Expenditures'!X137","v":0},{"$f":"'Development Expenditures'!Y137","v":0},{"$f":"'Development Expenditures'!Z137","v":0},{"$f":"'Development Expenditures'!AA137","v":0},{"$f":"'Development Expenditures'!AB137","v":0},{"$f":"'Development Expenditures'!AC137","v":0},{"$f":"'Development Expenditures'!AD137","v":0},{"$f":"'Development Expenditures'!AE137","v":0},{"$f":"'Development Expenditures'!AF137","v":0},{"$f":"'Development Expenditures'!AG137","v":0},{"$f":"'Development Expenditures'!AH137","v":0},{"$f":"'Development Expenditures'!AI137","v":0},{"$f":"'Development Expenditures'!AJ137","v":0},{"$f":"'Development Expenditures'!AK137","v":0},{"$f":"'Development Expenditures'!AL137","v":0},{"$f":"'Development Expenditures'!AM137","v":0},{"$f":"'Development Expenditures'!AN137","v":0},{"$f":"'Development Expenditures'!AO137","v":0},{"$f":"'Development Expenditures'!AP137","v":0},{"$f":"'Development Expenditures'!AQ137","v":0},{"$f":"'Development Expenditures'!AR137","v":0},{"$f":"'Development Expenditures'!AS137","v":0},{"$f":"'Development Expenditures'!AT137","v":0},{"$f":"'Development Expenditures'!AU137","v":0},{"$f":"'Development Expenditures'!AV137","v":0},{"$f":"'Development Expenditures'!AW137","v":0},{"$f":"'Development Expenditures'!AX137","v":0},{"$f":"'Development Expenditures'!AY137","v":0},{"$f":"'Development Expenditures'!AZ137","v":0},{"$f":"'Development Expenditures'!BA137","v":0},{"$f":"'Development Expenditures'!BB137","v":0},{"$f":"'Development Expenditures'!BC137","v":0}]
[null,null,{"$f":"'Development Expenditures'!C138","v":"Spare"},null,null,"$000's",null,null,null,null,0,null,null,{"$f":"'Development Expenditures'!N138","v":0},{"$f":"'Development Expenditures'!O138","v":0},{"$f":"'Development Expenditures'!P138","v":0},{"$f":"'Development Expenditures'!Q138","v":0},{"$f":"'Development Expenditures'!R138","v":0},{"$f":"'Development Expenditures'!S138","v":0},{"$f":"'Development Expenditures'!T138","v":0},{"$f":"'Development Expenditures'!U138","v":0},{"$f":"'Development Expenditures'!V138","v":0},{"$f":"'Development Expenditures'!W138","v":0},{"$f":"'Development Expenditures'!X138","v":0},{"$f":"'Development Expenditures'!Y138","v":0},{"$f":"'Development Expenditures'!Z138","v":0},{"$f":"'Development Expenditures'!AA138","v":0},{"$f":"'Development Expenditures'!AB138","v":0},{"$f":"'Development Expenditures'!AC138","v":0},{"$f":"'Development Expenditures'!AD138","v":0},{"$f":"'Development Expenditures'!AE138","v":0},{"$f":"'Development Expenditures'!AF138","v":0},{"$f":"'Development Expenditures'!AG138","v":0},{"$f":"'Development Expenditures'!AH138","v":0},{"$f":"'Development Expenditures'!AI138","v":0},{"$f":"'Development Expenditures'!AJ138","v":0},{"$f":"'Development Expenditures'!AK138","v":0},{"$f":"'Development Expenditures'!AL138","v":0},{"$f":"'Development Expenditures'!AM138","v":0},{"$f":"'Development Expenditures'!AN138","v":0},{"$f":"'Development Expenditures'!AO138","v":0},{"$f":"'Development Expenditures'!AP138","v":0},{"$f":"'Development Expenditures'!AQ138","v":0},{"$f":"'Development Expenditures'!AR138","v":0},{"$f":"'Development Expenditures'!AS138","v":0},{"$f":"'Development Expenditures'!AT138","v":0},{"$f":"'Development Expenditures'!AU138","v":0},{"$f":"'Development Expenditures'!AV138","v":0},{"$f":"'Development Expenditures'!AW138","v":0},{"$f":"'Development Expenditures'!AX138","v":0},{"$f":"'Development Expenditures'!AY138","v":0},{"$f":"'Development Expenditures'!AZ138","v":0},{"$f":"'Development Expenditures'!BA138","v":0},{"$f":"'Development Expenditures'!BB138","v":0},{"$f":"'Development Expenditures'!BC138","v":0}]
[null,null,{"$f":"'Development Expenditures'!C139","v":"Spare"},null,null,"$000's",null,null,null,null,0,null,null,{"$f":"'Development Expenditures'!N139","v":0},{"$f":"'Development Expenditures'!O139","v":0},{"$f":"'Development Expenditures'!P139","v":0},{"$f":"'Development Expenditures'!Q139","v":0},{"$f":"'Development Expenditures'!R139","v":0},{"$f":"'Development Expenditures'!S139","v":0},{"$f":"'Development Expenditures'!T139","v":0},{"$f":"'Development Expenditures'!U139","v":0},{"$f":"'Development Expenditures'!V139","v":0},{"$f":"'Development Expenditures'!W139","v":0},{"$f":"'Development Expenditures'!X139","v":0},{"$f":"'Development Expenditures'!Y139","v":0},{"$f":"'Development Expenditures'!Z139","v":0},{"$f":"'Development Expenditures'!AA139","v":0},{"$f":"'Development Expenditures'!AB139","v":0},{"$f":"'Development Expenditures'!AC139","v":0},{"$f":"'Development Expenditures'!AD139","v":0},{"$f":"'Development Expenditures'!AE139","v":0},{"$f":"'Development Expenditures'!AF139","v":0},{"$f":"'Development Expenditures'!AG139","v":0},{"$f":"'Development Expenditures'!AH139","v":0},{"$f":"'Development Expenditures'!AI139","v":0},{"$f":"'Development Expenditures'!AJ139","v":0},{"$f":"'Development Expenditures'!AK139","v":0},{"$f":"'Development Expenditures'!AL139","v":0},{"$f":"'Development Expenditures'!AM139","v":0},{"$f":"'Development Expenditures'!AN139","v":0},{"$f":"'Development Expenditures'!AO139","v":0},{"$f":"'Development Expenditures'!AP139","v":0},{"$f":"'Development Expenditures'!AQ139","v":0},{"$f":"'Development Expenditures'!AR139","v":0},{"$f":"'Development Expenditures'!AS139","v":0},{"$f":"'Development Expenditures'!AT139","v":0},{"$f":"'Development Expenditures'!AU139","v":0},{"$f":"'Development Expenditures'!AV139","v":0},{"$f":"'Development Expenditures'!AW139","v":0},{"$f":"'Development Expenditures'!AX139","v":0},{"$f":"'Development Expenditures'!AY139","v":0},{"$f":"'Development Expenditures'!AZ139","v":0},{"$f":"'Development Expenditures'!BA139","v":0},{"$f":"'Development Expenditures'!BB139","v":0},{"$f":"'Development Expenditures'!BC139","v":0}]
[null,null,null,"Total",null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N50:BC50)","v":7999.9999999999964},null,null,{"$f":"SUM(N44:N46)","v":2059.370314842578},{"$f":"SUM(O44:O46)","v":556.71255281450169},556.71255281450169,556.71255281450169,556.71255281450169,556.71255281450169,556.71255281450169,556.71255281450169,556.71255281450169,556.71255281450169,132.88810140384351,132.88810140384351,132.88810140384351,132.88810140384351,132.88810140384351,132.88810140384351,132.88810140384351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development Cost Allocated in  Uses of Funds"]
[null,null,{"$f":"C45","v":"Developer 1"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"K45","v":1647.5893537177787},null,null,{"$f":"SUM(N53:BC53)","v":1647.5893537177787},null,null,{"$f":"$H53*N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H53*AD$14","v":0},1647.5893537177787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C46","v":"Developer 2"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"K46","v":2352.4106462822197},null,null,{"$f":"SUM(N54:BC54)","v":2352.4106462822197},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2352.4106462822197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C48","v":"Spare"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"K47","v":0},null,null,{"$f":"SUM(N55:BC55)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C49","v":"Spare"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"K48","v":0},null,null,{"$f":"SUM(N56:BC56)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"C44","v":"Projected and Actual Development Cost"},null,{"$f":"units","v":"$000's"},null,{"$f":"K44","v":3999.9999999999982},null,"CAP",{"$f":"SUM(N57:BC57)","v":3999.9999999999982},null,null,{"$f":"$H57*N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capital Expenditure Spend Curve"]
[]
[null,"CapEx Payment Schedule - Straight Line"]
[null,null,"Days of Construction",null,null,"Days",null,null,null,null,{"$f":"SUM(N63:BC63)","v":335},null,null,{"$f":"'Timing Flags'!N36","v":0},{"$f":"'Timing Flags'!O36","v":0},{"$f":"'Timing Flags'!P36","v":0},{"$f":"'Timing Flags'!Q36","v":0},{"$f":"'Timing Flags'!R36","v":0},{"$f":"'Timing Flags'!S36","v":0},{"$f":"'Timing Flags'!T36","v":0},{"$f":"'Timing Flags'!U36","v":0},{"$f":"'Timing Flags'!V36","v":0},{"$f":"'Timing Flags'!W36","v":0},{"$f":"'Timing Flags'!X36","v":0},{"$f":"'Timing Flags'!Y36","v":0},{"$f":"'Timing Flags'!Z36","v":0},{"$f":"'Timing Flags'!AA36","v":0},{"$f":"'Timing Flags'!AB36","v":0},{"$f":"'Timing Flags'!AC36","v":0},{"$f":"'Timing Flags'!AD36","v":0},{"$f":"'Timing Flags'!AE36","v":0},{"$f":"'Timing Flags'!AF36","v":31},{"$f":"'Timing Flags'!AG36","v":31},{"$f":"'Timing Flags'!AH36","v":30},{"$f":"'Timing Flags'!AI36","v":31},{"$f":"'Timing Flags'!AJ36","v":30},{"$f":"'Timing Flags'!AK36","v":31},{"$f":"'Timing Flags'!AL36","v":31},{"$f":"'Timing Flags'!AM36","v":28},{"$f":"'Timing Flags'!AN36","v":31},{"$f":"'Timing Flags'!AO36","v":30},{"$f":"'Timing Flags'!AP36","v":31},{"$f":"'Timing Flags'!AQ36","v":0},{"$f":"'Timing Flags'!AR36","v":0},{"$f":"'Timing Flags'!AS36","v":0},{"$f":"'Timing Flags'!AT36","v":0},{"$f":"'Timing Flags'!AU36","v":0},{"$f":"'Timing Flags'!AV36","v":0},{"$f":"'Timing Flags'!AW36","v":0},{"$f":"'Timing Flags'!AX36","v":0},{"$f":"'Timing Flags'!AY36","v":0},{"$f":"'Timing Flags'!AZ36","v":0},{"$f":"'Timing Flags'!BA36","v":0},{"$f":"'Timing Flags'!BB36","v":0},{"$f":"'Timing Flags'!BC36","v":0}]
[null,null,"Percent of Days",null,null,"%",null,{"$f":"K63","v":335},null,null,{"$f":"SUM(N64:BC64)","v":0.99999999999999989},{"$f":"K64=1","v":true},null,{"$f":"N63/$H$64","v":0},{"$f":"O63/$H$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2537313432835819E-2,9.2537313432835819E-2,8.9552238805970144E-2,9.2537313432835819E-2,8.9552238805970144E-2,9.2537313432835819E-2,9.2537313432835819E-2,8.3582089552238809E-2,9.2537313432835819E-2,8.9552238805970144E-2,9.2537313432835819E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CapEx Payment Schedule Schedule - Curve Fit"]
[null,null,"Construction period counter",null,null,null,null,null,null,null,null,null,null,{"$f":"M67+N6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Curved Normal",null,null,"%",null,{"$f":"'Input Constant'!G299","v":6},{"$f":"'Input Constant'!G301","v":1.7999999999999998},null,{"$f":"SUM(N68:BC68)","v":0.99888817686684439},null,null,{"$f":"_xlfn.NORM.DIST(N67,$H$68,$I$68,0)*N6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6786302689546351E-3,1.8763139464039243E-2,5.5265077107082596E-2,0.11955136722390615,0.18994016342562736,0.22163460022301817,0.18994016342562736,0.11955136722390615,5.5265077107082596E-2,1.8763139464039243E-2,4.6786302689546351E-3,8.568216646061697E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalised",null,null,"%",null,{"$f":"K68","v":0.99888817686684439},null,null,{"$f":"SUM(N69:BC69)","v":1},{"$f":"K69=1","v":true},null,{"$f":"N68/$H$69","v":0},{"$f":"O68/$H$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6838378682485041E-3,1.8784023976429986E-2,5.53265904902683E-2,0.1196844351475819,0.1901515783492421,0.22188129297736489,0.1901515783492421,0.1196844351475819,5.53265904902683E-2,1.8784023976429986E-2,4.6838378682485041E-3,8.5777535909346066E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CapEx Payment Schedule Schedule - Input Percentage",null,null,null,null,null,"Base Cost"]
[null,null,{"$f":"'Input Constant'!E306","v":"PV Plant (Inc. Taxes and Duties)"},null,null,"% p.p",null,{"$f":"'Input Constant'!G306","v":15000},null,null,{"$f":"SUM(N72:BC72)","v":1},{"$f":"K72=1","v":true},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":7.2727272727272529E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!120:120)","v":0}]
[null,null,{"$f":"'Input Constant'!E307","v":"Civil Works & Infrastructure"},null,null,"% p.p",null,{"$f":"'Input Constant'!G307","v":4218.88},null,null,1,{"$f":"K73=1","v":true},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":7.2727272727272529E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!121:121)","v":0}]
[null,null,{"$f":"'Input Constant'!E308","v":"Logistics"},null,null,"% p.p",null,{"$f":"'Input Constant'!G308","v":59.328000000000003},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":7.2727272727272529E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!122:122)","v":0}]
[null,null,{"$f":"'Input Constant'!E309","v":"Project Management"},null,null,"% p.p",null,{"$f":"'Input Constant'!G309","v":1186.56},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":7.2727272727272529E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!123:123)","v":0}]
[null,null,{"$f":"'Input Constant'!E310","v":"Engineering"},null,null,"% p.p",null,{"$f":"'Input Constant'!G310","v":296.64},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":7.2727272727272529E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!124:124)","v":0}]
[null,null,{"$f":"'Input Constant'!E311","v":"Security and Insurance"},null,null,"% p.p",null,{"$f":"'Input Constant'!G311","v":593.28},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":7.2727272727272529E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!125:125)","v":0}]
[null,null,{"$f":"'Input Constant'!E312","v":"Commissioning and Services"},null,null,"% p.p",null,{"$f":"'Input Constant'!G312","v":237.31200000000001},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272738E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":7.2727272727272529E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!126:126)","v":0}]
[null,null,{"$f":"'Input Constant'!E313","v":"Spare"},null,null,"% p.p",null,{"$f":"'Input Constant'!G313","v":0},null,null,0,false,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!127:127)","v":0}]
[null,null,{"$f":"'Input Constant'!E314","v":"Spare"},null,null,"% p.p",null,{"$f":"'Input Constant'!G314","v":0},null,null,0,false,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$118:$118,'Input Time Series'!128:128)","v":0}]
[]
[]
[null,null,{"$f":"'Input Constant'!E320","v":"Initial Spares"},null,null,"% p.p",null,{"$f":"'Input Constant'!G320","v":250},null,null,{"$f":"SUM(N83:BC83)","v":1},{"$f":"K83=1","v":true},null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":1},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!132:132)","v":0}]
[null,null,{"$f":"'Input Constant'!E321","v":"Construction Insurance"},null,null,"% p.p",null,{"$f":"'Input Constant'!G321","v":258.10000000000002},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":1},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!133:133)","v":0}]
[null,null,{"$f":"'Input Constant'!E322","v":"Land Compensation"},null,null,"% p.p",null,{"$f":"'Input Constant'!G322","v":0},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":1},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!134:134)","v":0}]
[null,null,{"$f":"'Input Constant'!E323","v":"Interconnection"},null,null,"% p.p",null,{"$f":"'Input Constant'!G323","v":1000},null,null,1.0000000000000002,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.1},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.1},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.05},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0.2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!135:135)","v":0}]
[null,null,{"$f":"'Input Constant'!E324","v":"Development Cost Refund"},null,null,"% p.p",null,{"$f":"'Input Constant'!G324","v":1200},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":1},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!136:136)","v":0}]
[null,null,{"$f":"'Input Constant'!E325","v":"Lenders Technical Advisor"},null,null,"% p.p",null,{"$f":"'Input Constant'!G325","v":100},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!137:137)","v":0}]
[null,null,{"$f":"'Input Constant'!E326","v":"Owners Engineer"},null,null,"% p.p",null,{"$f":"'Input Constant'!G326","v":40},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!138:138)","v":0}]
[null,null,{"$f":"'Input Constant'!E327","v":"Lenders Facility Agent"},null,null,"% p.p",null,{"$f":"'Input Constant'!G327","v":50},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!139:139)","v":0}]
[null,null,{"$f":"'Input Constant'!E328","v":"SPV Costs"},null,null,"% p.p",null,{"$f":"'Input Constant'!G328","v":150},null,null,1,true,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AF$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AG$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AH$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AI$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AK$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AL$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AM$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AN$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AO$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AP$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!$130:$130,'Input Time Series'!140:140)","v":0}]
[null,null,null,"Weighted Average",null,null,null,{"$f":"SUM(H72:H91)","v":24640.100000000002},null,null,0.99999999999999989,true,null,{"$f":"SUMPRODUCT(N72:N91*$H$72:$H$91)/SUM($H$72:$H$91)","v":0},{"$f":"SUMPRODUCT(O72:O91*$H$72:$H$91)/SUM($H$72:$H$91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24370166246619671,6.6909655645090979E-2,6.6909655645090979E-2,6.8938868188871238E-2,6.6909655645090979E-2,6.6909655645090979E-2,6.6909655645090979E-2,6.6909655645090979E-2,6.8938868188871238E-2,6.6909655645090979E-2,6.6909655645090979E-2,8.3143355995332874E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Expenditures in Funding Needs"]
[null,null,"S-Curve Selection",null,null,"Code",null,{"$f":"'Input Constant'!G200","v":3},null,null,null,null,null,{"$f":"$H$95","v":3},{"$f":"$H$95","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,null,null,"Base Cost","Total"]
[null,null,{"$f":"'Input Constant'!E306","v":"PV Plant (Inc. Taxes and Duties)"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!I306","v":30000},{"$f":"'Input Constant'!K306","v":31500},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C97,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},{"$f":"SUM(N97:BC97)","v":31500.000000000004},null,null,{"$f":"$I97*CHOOSE(N$95,N64,N69,N72)","v":0},{"$f":"$I97*O72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6300,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090914,2290.9090909090846,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E307","v":"Civil Works & Infrastructure"},null,null,"$000's",null,{"$f":"'Input Constant'!I307","v":8437.76},{"$f":"'Input Constant'!K307","v":8859.648000000001},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C98,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},8859.6480000000029,null,null,{"$f":"$I98*CHOOSE(N$95,N65,N70,N73)","v":0},{"$f":"$I98*O73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1771.9296000000004,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363655,644.33803636363473,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E308","v":"Logistics"},null,null,"$000's",null,{"$f":"'Input Constant'!I308","v":118.65600000000001},{"$f":"'Input Constant'!K308","v":124.58880000000001},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C99,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},124.58879999999998,null,null,0,{"$f":"$I99*O74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.917760000000001,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636386,9.0610036363636119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E309","v":"Project Management"},null,null,"$000's",null,{"$f":"'Input Constant'!I309","v":2373.12},{"$f":"'Input Constant'!K309","v":2491.7759999999998},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C100,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},2491.7759999999998,null,null,0,{"$f":"$I100*O75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,498.35519999999997,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727274,181.22007272727222,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E310","v":"Engineering"},null,null,"$000's",null,{"$f":"'Input Constant'!I310","v":593.28},{"$f":"'Input Constant'!K310","v":622.94399999999996},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C101,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},622.94399999999996,null,null,0,{"$f":"$I101*O76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124.58879999999999,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818184,45.305018181818056,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E311","v":"Security and Insurance"},null,null,"$000's",null,{"$f":"'Input Constant'!I311","v":1186.56},{"$f":"'Input Constant'!K311","v":1245.8879999999999},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C102,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},1245.8879999999999,null,null,0,{"$f":"$I102*O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249.17759999999998,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636368,90.610036363636112,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E312","v":"Commissioning and Services"},null,null,"$000's",null,{"$f":"'Input Constant'!I312","v":474.62400000000002},{"$f":"'Input Constant'!K312","v":498.35520000000002},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C103,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},498.35519999999991,null,null,0,{"$f":"$I103*O78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99.671040000000005,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454554,36.244014545454448,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E313","v":"Spare"},null,null,"$000's",null,{"$f":"'Input Constant'!I313","v":0},{"$f":"'Input Constant'!K313","v":0},null,0,null,null,0,{"$f":"$I104*O79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E314","v":"Spare"},null,null,"$000's",null,{"$f":"'Input Constant'!I314","v":0},{"$f":"'Input Constant'!K314","v":0},null,0,null,null,0,{"$f":"$I105*O80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E315","v":"Spare"},null,null,"$000's",null,{"$f":"'Input Constant'!I315","v":0},{"$f":"'Input Constant'!K315","v":0},null,null,null,null,{"$f":"$I106*CHOOSE(N$95,N73,N78,N81)","v":0},{"$f":"$I106*O81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total EPC Cost",null,"$000's",null,{"$f":"SUM(H97:H106)","v":43184.000000000007},{"$f":"SUM(I97:I106)","v":45343.199999999997},null,45343.199999999997,null,null,{"$f":"SUM(N97:N106)","v":0},{"$f":"SUM(O97:O106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9068.6400000000012,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272735,3297.6872727272635,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Input Constant'!E320","v":"Initial Spares"},null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!I320","v":500},{"$f":"'Input Constant'!K320","v":500},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C109,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},{"$f":"SUM(N109:BC109)","v":500},null,null,{"$f":"$I109*CHOOSE(N$95,N76,N81,N84)","v":0},{"$f":"$I109*O84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E321","v":"Construction Insurance"},null,null,"$000's",null,{"$f":"'Input Constant'!I321","v":516.20000000000005},{"$f":"'Input Constant'!K321","v":516.20000000000005},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C110,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},516.20000000000005,null,null,0,{"$f":"$I110*O85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,516.20000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E322","v":"Land Compensation"},null,null,"$000's",null,{"$f":"'Input Constant'!I322","v":0},{"$f":"'Input Constant'!K322","v":0},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C111,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},0,null,null,0,{"$f":"$I111*O86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E323","v":"Interconnection"},null,null,"$000's",null,{"$f":"'Input Constant'!I323","v":2000},{"$f":"'Input Constant'!K323","v":2000},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C112,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},2000,null,null,0,{"$f":"$I112*O87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E324","v":"Development Cost Refund"},null,null,"$000's",null,{"$f":"'Input Constant'!I324","v":2400},{"$f":"'Input Constant'!K324","v":2400},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C113,'Input Constant'!$E$390:$E$417,0))","v":{"$error":"#N/A"}},2400,null,null,0,{"$f":"$I113*O88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E325","v":"Lenders Technical Advisor"},null,null,"$000's",null,{"$f":"'Input Constant'!I325","v":200},{"$f":"'Input Constant'!K325","v":200},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C114,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},199.99999999999991,null,null,0,{"$f":"$I114*O89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,16.666666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E326","v":"Owners Engineer"},null,null,"$000's",null,{"$f":"'Input Constant'!I326","v":80},{"$f":"'Input Constant'!K326","v":80},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C115,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},80,null,null,0,{"$f":"$I115*O90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,6.6666666666666661,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E327","v":"Lenders Facility Agent"},null,null,"$000's",null,{"$f":"'Input Constant'!I327","v":100},{"$f":"'Input Constant'!K327","v":100},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C116,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},99.999999999999957,null,null,0,{"$f":"$I116*O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,8.3333333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E328","v":"SPV Costs"},null,null,"$000's",null,{"$f":"'Input Constant'!I328","v":300},{"$f":"'Input Constant'!K328","v":300},{"$f":"INDEX('Input Constant'!$G$390:$G$417,MATCH(C117,'Input Constant'!$E$390:$E$417,0))","v":"CAP"},300,null,null,0,{"$f":"$I117*O92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73.110498739859011,20.072896693527294,20.072896693527294,20.681660456661373,20.072896693527294,20.072896693527294,20.072896693527294,20.072896693527294,20.681660456661373,20.072896693527294,20.072896693527294,24.94300679859986,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Other Cost",null,"$000's",null,{"$f":"SUM(H109:H117)","v":6096.2},{"$f":"SUM(I109:I117)","v":6096.2},null,6096.199999999998,null,null,{"$f":"SUM(N109:N117)","v":0},{"$f":"SUM(O109:O117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3320.9771654065253,251.73956336019396,251.73956336019396,252.34832712332803,251.73956336019396,251.73956336019396,251.73956336019396,251.73956336019396,252.34832712332803,251.73956336019396,251.73956336019396,256.6096734652665,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Delay period flag",null,null,"flag",null,{"$f":"'Input Constant'!G25","v":"2022-05-31"},{"$f":"'Input Constant'!G27","v":"2022-05-31"},null,{"$f":"SUM(N120:BC120)","v":0},null,null,{"$f":"AND(N3>$H$120,N4<$I$120)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!E333","v":"Construction Delay Costs"},null,null,{"$f":"F116","v":"$000's"},null,{"$f":"'Input Constant'!G333","v":0},null,null,{"$f":"SUM(N121:BC121)","v":0},null,null,{"$f":"$H121*N120","v":0},{"$f":"$H121*O120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total EPC and Other Costs Excluding Development",null,{"$f":"F118","v":"$000's"},null,{"$f":"H118+H107","v":49280.200000000004},{"$f":"I118+I107","v":51439.399999999994},null,{"$f":"SUM(N122:BC122)","v":51439.4},null,null,{"$f":"N121+N118+N107","v":0},{"$f":"O121+O118+O107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12389.617165406526,3549.4268360874676,3549.4268360874676,3550.0355998506016,3549.4268360874676,3549.4268360874676,3549.4268360874676,3549.4268360874676,3550.0355998506016,3549.4268360874676,3549.4268360874676,3554.29694619253,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Resulting S-Curve",null,null,null,null,null,null,null,{"$f":"SUM(N124:BC124)","v":1},null,null,{"$f":"IF($K$122,N122/$K$122)*1","v":0},{"$f":"IF($K$122,O122/$K$122)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24085850856360155,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9096780798231117E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Actual Historic Capital Expenditures"]
[null,"Method 1 - Total Expenditures"]
[null,null,"Total Projected Capital Expenditures (Excl Development)",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N128:BC128)","v":51439.4},null,null,{"$f":"N122","v":0},{"$f":"O122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12389.617165406526,3549.4268360874676,3549.4268360874676,3550.0355998506016,3549.4268360874676,3549.4268360874676,3549.4268360874676,3549.4268360874676,3550.0355998506016,3549.4268360874676,3549.4268360874676,3554.29694619253,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Actual Capital Expenditures in Historic Period",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N129:BC129)","v":0},null,null,{"$f":"LOOKUP(N4,'Input Time Series'!148:148,'Input Time Series'!149:149)*N7","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!148:148,'Input Time Series'!149:149)*O7","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!148:148,'Input Time Series'!149:149)*P7","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!148:148,'Input Time Series'!149:149)*Q7","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!148:148,'Input Time Series'!149:149)*R7","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!148:148,'Input Time Series'!149:149)*S7","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!148:148,'Input Time Series'!149:149)*T7","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!148:148,'Input Time Series'!149:149)*U7","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!148:148,'Input Time Series'!149:149)*V7","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!148:148,'Input Time Series'!149:149)*W7","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!148:148,'Input Time Series'!149:149)*X7","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!148:148,'Input Time Series'!149:149)*Y7","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!148:148,'Input Time Series'!149:149)*Z7","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AA7","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AB7","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AC7","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AD7","v":0},{"$f":"LOOKUP(AE4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AE7","v":0},{"$f":"LOOKUP(AF4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AF7","v":0},{"$f":"LOOKUP(AG4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AG7","v":0},{"$f":"LOOKUP(AH4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AH7","v":0},{"$f":"LOOKUP(AI4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AI7","v":0},{"$f":"LOOKUP(AJ4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AJ7","v":0},{"$f":"LOOKUP(AK4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AK7","v":0},{"$f":"LOOKUP(AL4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AL7","v":0},{"$f":"LOOKUP(AM4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AM7","v":0},{"$f":"LOOKUP(AN4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AN7","v":0},{"$f":"LOOKUP(AO4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AO7","v":0},{"$f":"LOOKUP(AP4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AP7","v":0},{"$f":"LOOKUP(AQ4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AQ7","v":0},{"$f":"LOOKUP(AR4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AR7","v":0},{"$f":"LOOKUP(AS4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AS7","v":0},{"$f":"LOOKUP(AT4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AT7","v":0},{"$f":"LOOKUP(AU4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AU7","v":0},{"$f":"LOOKUP(AV4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AV7","v":0},{"$f":"LOOKUP(AW4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AW7","v":0},{"$f":"LOOKUP(AX4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AX7","v":0},{"$f":"LOOKUP(AY4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AY7","v":0},{"$f":"LOOKUP(AZ4,'Input Time Series'!148:148,'Input Time Series'!149:149)*AZ7","v":0},{"$f":"LOOKUP(BA4,'Input Time Series'!148:148,'Input Time Series'!149:149)*BA7","v":0},{"$f":"LOOKUP(BB4,'Input Time Series'!148:148,'Input Time Series'!149:149)*BB7","v":0},{"$f":"LOOKUP(BC4,'Input Time Series'!148:148,'Input Time Series'!149:149)*BC7","v":0}]
[null,null,"Deviation in Development Expense",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N130:BC130)","v":0},null,null,{"$f":"(N128-N129)*N7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Revised Cost Estimate",null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!G346","v":51439.399999999994}]
[null,null,"Actual Amount Spend",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K129","v":0}]
[null,null,"Remaining Expenditures",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H132-H133-K130","v":51439.399999999994}]
[]
[null,null,"Remaining Projected Period",null,null,"flag",null,null,null,null,null,null,null,{"$f":"NOT(N7)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Original S-Curve over Remaining Period",null,null,"%",null,{"$f":"'Input Constant'!G293","v":3},null,null,{"$f":"SUM(N137:BC137)","v":1},null,null,{"$f":"N124","v":0},{"$f":"O124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24085850856360155,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9096780798231117E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Adjusted S-Curve for Remaining Expenditures",null,null,"%",null,{"$f":"$K$137","v":1},null,null,{"$f":"SUM(N138:BC138)","v":1},null,null,{"$f":"IF($H$138,N137/$H$138)*1","v":0},{"$f":"IF($H$138,O137/$H$138)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24085850856360155,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9096780798231117E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Remaining Construction Period",null,null,"flag",null,null,null,null,{"$f":"SUM(N140:BC140)","v":12},null,null,{"$f":"AND(N136,N6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Straight Line S-Curve for Remaining Expenditures",null,null,"%",null,{"$f":"K140","v":12},null,null,{"$f":"SUM(N141:BC141)","v":1},null,null,{"$f":"IF($H$141>0,1/$H$141)*N140","v":0},{"$f":"IF($H$141>0,1/$H$141)*O140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Applied Curve to Remaining (1-SL; 2 S-Curve)",null,null,"%",null,{"$f":"'Input Constant'!G351","v":1},null,null,null,null,null,{"$f":"CHOOSE($H$143,N138,N141)","v":0},{"$f":"CHOOSE($H$143,O138,O141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24085850856360155,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9013938728884894E-2,6.9002104147549689E-2,6.9002104147549689E-2,6.9096780798231117E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Allocation of Remaining Expenditures",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H134","v":51439.399999999994},null,null,null,null,null,{"$f":"$H144*N143","v":0},{"$f":"$H144*O143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12389.617165406524,3549.4268360874671,3549.4268360874671,3550.0355998506011,3549.4268360874671,3549.4268360874671,3549.4268360874671,3549.4268360874671,3550.0355998506011,3549.4268360874671,3549.4268360874671,3554.2969461925295,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Actual and Projected Expenditures",null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N145:BC145)","v":51439.4},null,null,{"$f":"IF(N7,N129,N144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12389.617165406524,3549.4268360874671,3549.4268360874671,3550.0355998506011,3549.4268360874671,3549.4268360874671,3549.4268360874671,3549.4268360874671,3550.0355998506011,3549.4268360874671,3549.4268360874671,3554.2969461925295,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Non-Refundable VAT",null,null,{"$f":"units","v":"$000's"},"Weighted Average VAT Rate",{"$f":"'Input Constant'!G337","v":1.6546849302285803E-2},null,null,{"$f":"SUM(N147:BC147)","v":851.16},null,null,{"$f":"$H$147*N145","v":0},{"$f":"$H$147*O145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205.00912814899513,58.731830966228408,58.731830966228408,58.741904088477682,58.731830966228408,58.731830966228408,58.731830966228408,58.731830966228408,58.741904088477682,58.731830966228408,58.731830966228408,58.812415944222415,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refundable VAT",null,null,{"$f":"units","v":"$000's"},null,{"$f":"'Input Constant'!G338","v":0},null,null,{"$f":"SUM(N148:BC148)","v":0},null,null,{"$f":"$H148*N145","v":0},{"$f":"$H148*O145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated Plant Cost by Category for Depreciation"]
[null,null,"Total Capitalised Items",null,null,{"$f":"units","v":"$000's"},null,"CAP",null,null,{"$f":"SUMIF(J:J,H151,K:K)","v":56039.399999999994},null,null,{"$f":"SUMIF($J:$J,$H151,N:N)","v":0},{"$f":"SUMIF($J:$J,$H151,O:O)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19189.617165406526,3349.4268360874671,3349.4268360874671,3350.0355998506016,3349.4268360874671,3349.4268360874671,3349.4268360874671,3349.4268360874671,3350.0355998506016,3349.4268360874671,3349.4268360874671,3354.29694619253,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Expenditures",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"K34+K57+K107+K118","v":58439.399999999994}]
[null,null,"Percent Capitalised",null,null,"%",null,null,null,null,{"$f":"K151/K152","v":0.95893181654842452}]
[null,null,"Expensed Items During Construction",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"K152-K151","v":2400}]
[]
[null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(N4)","v":2020},{"$f":"YEAR(O4)","v":2020},2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023]
[null,null,"Exchange Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(O156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(P156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(Q156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(R156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(S156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(T156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(U156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(V156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(W156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(X156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(Y156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(Z156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AA156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AB156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AC156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AD156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AE156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AF156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AG156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AH156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AI156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AJ156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AK156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AL156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AM156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AN156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AO156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AP156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AQ156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AR156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AS156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AT156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AU156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AV156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AW156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AX156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AY156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AZ156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(BA156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(BB156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(BC156,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846}]
[null,null,"Capital Expenditure in Nira",null,null,"Nira Mll",null,null,null,null,{"$f":"SUM(N158:BC158)","v":26319.583003929347},null,null,{"$f":"N151*N157/1000","v":0},{"$f":"O151*O157/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8830.5779572997126,1541.3217748638456,1541.3217748638456,1541.601912597788,1541.3217748638456,1541.3217748638456,1541.3217748638456,1647.6198283027315,1647.919285880394,1647.6198283027315,1647.6198283027315,1650.0154889240252,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Construction Financing","index":13,"n_rows":314,"n_cols":54,"rows_kept":314,"cut":false,"hidden":false,"merged":[]}
[{"$f":"(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"Construction Financing"}]
[null,null,"Model Test",null,null,"Active Scenario"]
[null,null,"Pre-operational period beginning date",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N5","v":"2020-01-01"},{"$f":"'Timing Flags'!O5","v":"2020-02-01"},{"$f":"'Timing Flags'!P5","v":"2020-03-01"},{"$f":"'Timing Flags'!Q5","v":"2020-04-01"},{"$f":"'Timing Flags'!R5","v":"2020-05-01"},{"$f":"'Timing Flags'!S5","v":"2020-06-01"},{"$f":"'Timing Flags'!T5","v":"2020-07-01"},{"$f":"'Timing Flags'!U5","v":"2020-08-01"},{"$f":"'Timing Flags'!V5","v":"2020-09-01"},{"$f":"'Timing Flags'!W5","v":"2020-10-01"},{"$f":"'Timing Flags'!X5","v":"2020-11-01"},{"$f":"'Timing Flags'!Y5","v":"2020-12-01"},{"$f":"'Timing Flags'!Z5","v":"2021-01-01"},{"$f":"'Timing Flags'!AA5","v":"2021-02-01"},{"$f":"'Timing Flags'!AB5","v":"2021-03-01"},{"$f":"'Timing Flags'!AC5","v":"2021-04-01"},{"$f":"'Timing Flags'!AD5","v":"2021-05-01"},{"$f":"'Timing Flags'!AE5","v":"2021-06-01"},{"$f":"'Timing Flags'!AF5","v":"2021-07-01"},{"$f":"'Timing Flags'!AG5","v":"2021-08-01"},{"$f":"'Timing Flags'!AH5","v":"2021-09-01"},{"$f":"'Timing Flags'!AI5","v":"2021-10-01"},{"$f":"'Timing Flags'!AJ5","v":"2021-11-01"},{"$f":"'Timing Flags'!AK5","v":"2021-12-01"},{"$f":"'Timing Flags'!AL5","v":"2022-01-01"},{"$f":"'Timing Flags'!AM5","v":"2022-02-01"},{"$f":"'Timing Flags'!AN5","v":"2022-03-01"},{"$f":"'Timing Flags'!AO5","v":"2022-04-01"},{"$f":"'Timing Flags'!AP5","v":"2022-05-01"},{"$f":"'Timing Flags'!AQ5","v":"2022-06-01"},{"$f":"'Timing Flags'!AR5","v":"2022-07-01"},{"$f":"'Timing Flags'!AS5","v":"2022-08-01"},{"$f":"'Timing Flags'!AT5","v":"2022-09-01"},{"$f":"'Timing Flags'!AU5","v":"2022-10-01"},{"$f":"'Timing Flags'!AV5","v":"2022-11-01"},{"$f":"'Timing Flags'!AW5","v":"2022-12-01"},{"$f":"'Timing Flags'!AX5","v":"2023-01-01"},{"$f":"'Timing Flags'!AY5","v":"2023-02-01"},{"$f":"'Timing Flags'!AZ5","v":"2023-03-01"},{"$f":"'Timing Flags'!BA5","v":"2023-04-01"},{"$f":"'Timing Flags'!BB5","v":"2023-05-01"},{"$f":"'Timing Flags'!BC5","v":"2023-06-01"}]
[null,null,"Pre-operational period ending date",null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M6","v":"2019-12-31"},{"$f":"'Timing Flags'!N6","v":"2020-01-31"},{"$f":"'Timing Flags'!O6","v":"2020-02-29"},{"$f":"'Timing Flags'!P6","v":"2020-03-31"},{"$f":"'Timing Flags'!Q6","v":"2020-04-30"},{"$f":"'Timing Flags'!R6","v":"2020-05-31"},{"$f":"'Timing Flags'!S6","v":"2020-06-30"},{"$f":"'Timing Flags'!T6","v":"2020-07-31"},{"$f":"'Timing Flags'!U6","v":"2020-08-31"},{"$f":"'Timing Flags'!V6","v":"2020-09-30"},{"$f":"'Timing Flags'!W6","v":"2020-10-31"},{"$f":"'Timing Flags'!X6","v":"2020-11-30"},{"$f":"'Timing Flags'!Y6","v":"2020-12-31"},{"$f":"'Timing Flags'!Z6","v":"2021-01-31"},{"$f":"'Timing Flags'!AA6","v":"2021-02-28"},{"$f":"'Timing Flags'!AB6","v":"2021-03-31"},{"$f":"'Timing Flags'!AC6","v":"2021-04-30"},{"$f":"'Timing Flags'!AD6","v":"2021-05-31"},{"$f":"'Timing Flags'!AE6","v":"2021-06-30"},{"$f":"'Timing Flags'!AF6","v":"2021-07-31"},{"$f":"'Timing Flags'!AG6","v":"2021-08-31"},{"$f":"'Timing Flags'!AH6","v":"2021-09-30"},{"$f":"'Timing Flags'!AI6","v":"2021-10-31"},{"$f":"'Timing Flags'!AJ6","v":"2021-11-30"},{"$f":"'Timing Flags'!AK6","v":"2021-12-31"},{"$f":"'Timing Flags'!AL6","v":"2022-01-31"},{"$f":"'Timing Flags'!AM6","v":"2022-02-28"},{"$f":"'Timing Flags'!AN6","v":"2022-03-31"},{"$f":"'Timing Flags'!AO6","v":"2022-04-30"},{"$f":"'Timing Flags'!AP6","v":"2022-05-31"},{"$f":"'Timing Flags'!AQ6","v":"2022-06-30"},{"$f":"'Timing Flags'!AR6","v":"2022-07-31"},{"$f":"'Timing Flags'!AS6","v":"2022-08-31"},{"$f":"'Timing Flags'!AT6","v":"2022-09-30"},{"$f":"'Timing Flags'!AU6","v":"2022-10-31"},{"$f":"'Timing Flags'!AV6","v":"2022-11-30"},{"$f":"'Timing Flags'!AW6","v":"2022-12-31"},{"$f":"'Timing Flags'!AX6","v":"2023-01-31"},{"$f":"'Timing Flags'!AY6","v":"2023-02-28"},{"$f":"'Timing Flags'!AZ6","v":"2023-03-31"},{"$f":"'Timing Flags'!BA6","v":"2023-04-30"},{"$f":"'Timing Flags'!BB6","v":"2023-05-31"},{"$f":"'Timing Flags'!BC6","v":"2023-06-30"}]
[null,null,"Project Phase",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N7","v":"Dev"},{"$f":"'Timing Flags'!O7","v":"Dev"},{"$f":"'Timing Flags'!P7","v":"Dev"},{"$f":"'Timing Flags'!Q7","v":"Dev"},{"$f":"'Timing Flags'!R7","v":"Dev"},{"$f":"'Timing Flags'!S7","v":"Dev"},{"$f":"'Timing Flags'!T7","v":"Dev"},{"$f":"'Timing Flags'!U7","v":"Dev"},{"$f":"'Timing Flags'!V7","v":"Dev"},{"$f":"'Timing Flags'!W7","v":"Dev"},{"$f":"'Timing Flags'!X7","v":"Dev"},{"$f":"'Timing Flags'!Y7","v":"Dev"},{"$f":"'Timing Flags'!Z7","v":"Dev"},{"$f":"'Timing Flags'!AA7","v":"Dev"},{"$f":"'Timing Flags'!AB7","v":"Dev"},{"$f":"'Timing Flags'!AC7","v":"Dev"},{"$f":"'Timing Flags'!AD7","v":"Dev"},{"$f":"'Timing Flags'!AE7","v":"FC"},{"$f":"'Timing Flags'!AF7","v":"Cons "},{"$f":"'Timing Flags'!AG7","v":"Cons "},{"$f":"'Timing Flags'!AH7","v":"Cons "},{"$f":"'Timing Flags'!AI7","v":"Cons "},{"$f":"'Timing Flags'!AJ7","v":"Cons "},{"$f":"'Timing Flags'!AK7","v":"Cons "},{"$f":"'Timing Flags'!AL7","v":"Cons "},{"$f":"'Timing Flags'!AM7","v":"Cons "},{"$f":"'Timing Flags'!AN7","v":"Cons "},{"$f":"'Timing Flags'!AO7","v":"Cons "},{"$f":"'Timing Flags'!AP7","v":"Cons "},{"$f":"'Timing Flags'!AQ7","v":"Ops"},{"$f":"'Timing Flags'!AR7","v":"Ops"},{"$f":"'Timing Flags'!AS7","v":"Ops"},{"$f":"'Timing Flags'!AT7","v":"Ops"},{"$f":"'Timing Flags'!AU7","v":"Ops"},{"$f":"'Timing Flags'!AV7","v":"Ops"},{"$f":"'Timing Flags'!AW7","v":"Ops"},{"$f":"'Timing Flags'!AX7","v":"Ops"},{"$f":"'Timing Flags'!AY7","v":"Ops"},{"$f":"'Timing Flags'!AZ7","v":"Ops"},{"$f":"'Timing Flags'!BA7","v":"Ops"},{"$f":"'Timing Flags'!BB7","v":"Ops"},{"$f":"'Timing Flags'!BC7","v":"Ops"}]
[null,null,"Construction Period flag and FC Flag",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!N37","v":0},{"$f":"'Timing Flags'!O37","v":0},{"$f":"'Timing Flags'!P37","v":0},{"$f":"'Timing Flags'!Q37","v":0},{"$f":"'Timing Flags'!R37","v":0},{"$f":"'Timing Flags'!S37","v":0},{"$f":"'Timing Flags'!T37","v":0},{"$f":"'Timing Flags'!U37","v":0},{"$f":"'Timing Flags'!V37","v":0},{"$f":"'Timing Flags'!W37","v":0},{"$f":"'Timing Flags'!X37","v":0},{"$f":"'Timing Flags'!Y37","v":0},{"$f":"'Timing Flags'!Z37","v":0},{"$f":"'Timing Flags'!AA37","v":0},{"$f":"'Timing Flags'!AB37","v":0},{"$f":"'Timing Flags'!AC37","v":0},{"$f":"'Timing Flags'!AD37","v":0},{"$f":"'Timing Flags'!AE37","v":1},{"$f":"'Timing Flags'!AF37","v":1},{"$f":"'Timing Flags'!AG37","v":1},{"$f":"'Timing Flags'!AH37","v":1},{"$f":"'Timing Flags'!AI37","v":1},{"$f":"'Timing Flags'!AJ37","v":1},{"$f":"'Timing Flags'!AK37","v":1},{"$f":"'Timing Flags'!AL37","v":1},{"$f":"'Timing Flags'!AM37","v":1},{"$f":"'Timing Flags'!AN37","v":1},{"$f":"'Timing Flags'!AO37","v":1},{"$f":"'Timing Flags'!AP37","v":1},{"$f":"'Timing Flags'!AQ37","v":0},{"$f":"'Timing Flags'!AR37","v":0},{"$f":"'Timing Flags'!AS37","v":0},{"$f":"'Timing Flags'!AT37","v":0},{"$f":"'Timing Flags'!AU37","v":0},{"$f":"'Timing Flags'!AV37","v":0},{"$f":"'Timing Flags'!AW37","v":0},{"$f":"'Timing Flags'!AX37","v":0},{"$f":"'Timing Flags'!AY37","v":0},{"$f":"'Timing Flags'!AZ37","v":0},{"$f":"'Timing Flags'!BA37","v":0},{"$f":"'Timing Flags'!BB37","v":0},{"$f":"'Timing Flags'!BC37","v":0}]
[null,null,"Converstion of Construction to Term Loan",null,null,null,"Driver","Driver","Driver",null,"Test/",null,{"$f":"'Timing Flags'!N38","v":0},{"$f":"'Timing Flags'!O38","v":0},{"$f":"'Timing Flags'!P38","v":0},{"$f":"'Timing Flags'!Q38","v":0},{"$f":"'Timing Flags'!R38","v":0},{"$f":"'Timing Flags'!S38","v":0},{"$f":"'Timing Flags'!T38","v":0},{"$f":"'Timing Flags'!U38","v":0},{"$f":"'Timing Flags'!V38","v":0},{"$f":"'Timing Flags'!W38","v":0},{"$f":"'Timing Flags'!X38","v":0},{"$f":"'Timing Flags'!Y38","v":0},{"$f":"'Timing Flags'!Z38","v":0},{"$f":"'Timing Flags'!AA38","v":0},{"$f":"'Timing Flags'!AB38","v":0},{"$f":"'Timing Flags'!AC38","v":0},{"$f":"'Timing Flags'!AD38","v":0},{"$f":"'Timing Flags'!AE38","v":0},{"$f":"'Timing Flags'!AF38","v":0},{"$f":"'Timing Flags'!AG38","v":0},{"$f":"'Timing Flags'!AH38","v":0},{"$f":"'Timing Flags'!AI38","v":0},{"$f":"'Timing Flags'!AJ38","v":0},{"$f":"'Timing Flags'!AK38","v":0},{"$f":"'Timing Flags'!AL38","v":0},{"$f":"'Timing Flags'!AM38","v":0},{"$f":"'Timing Flags'!AN38","v":0},{"$f":"'Timing Flags'!AO38","v":0},{"$f":"'Timing Flags'!AP38","v":1},{"$f":"'Timing Flags'!AQ38","v":0},{"$f":"'Timing Flags'!AR38","v":0},{"$f":"'Timing Flags'!AS38","v":0},{"$f":"'Timing Flags'!AT38","v":0},{"$f":"'Timing Flags'!AU38","v":0},{"$f":"'Timing Flags'!AV38","v":0},{"$f":"'Timing Flags'!AW38","v":0},{"$f":"'Timing Flags'!AX38","v":0},{"$f":"'Timing Flags'!AY38","v":0},{"$f":"'Timing Flags'!AZ38","v":0},{"$f":"'Timing Flags'!BA38","v":0},{"$f":"'Timing Flags'!BB38","v":0},{"$f":"'Timing Flags'!BC38","v":0}]
[null,null,"Days for Interest Calculation",null,null,"Units","Constant 1","Constant 2","Constant 3","Sum","CODE","Start",{"$f":"M4-M3+1","v":31},29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30]
[null,null,null,"Year and Semester",null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M68","v":"2020 1"},{"$f":"'Timing Flags'!N68","v":"2020 2"},{"$f":"'Timing Flags'!O68","v":"2020 2"},{"$f":"'Timing Flags'!P68","v":"2020 2"},{"$f":"'Timing Flags'!Q68","v":"2020 2"},{"$f":"'Timing Flags'!R68","v":"2020 2"},{"$f":"'Timing Flags'!S68","v":"2021 1"},{"$f":"'Timing Flags'!T68","v":"2021 1"},{"$f":"'Timing Flags'!U68","v":"2021 1"},{"$f":"'Timing Flags'!V68","v":"2021 1"},{"$f":"'Timing Flags'!W68","v":"2021 1"},{"$f":"'Timing Flags'!X68","v":"2021 1"},{"$f":"'Timing Flags'!Y68","v":"2021 2"},{"$f":"'Timing Flags'!Z68","v":"2021 2"},{"$f":"'Timing Flags'!AA68","v":"2021 2"},{"$f":"'Timing Flags'!AB68","v":"2021 2"},{"$f":"'Timing Flags'!AC68","v":"2021 2"},{"$f":"'Timing Flags'!AD68","v":"2021 2"},{"$f":"'Timing Flags'!AE68","v":"2022 1"},{"$f":"'Timing Flags'!AF68","v":"2022 1"},{"$f":"'Timing Flags'!AG68","v":"2022 1"},{"$f":"'Timing Flags'!AH68","v":"2022 1"},{"$f":"'Timing Flags'!AI68","v":"2022 1"},{"$f":"'Timing Flags'!AJ68","v":"2022 1"},{"$f":"'Timing Flags'!AK68","v":"2022 2"},{"$f":"'Timing Flags'!AL68","v":"2022 2"},{"$f":"'Timing Flags'!AM68","v":"2022 2"},{"$f":"'Timing Flags'!AN68","v":"2022 2"},{"$f":"'Timing Flags'!AO68","v":"2022 2"},{"$f":"'Timing Flags'!AP68","v":"2022 2"},{"$f":"'Timing Flags'!AQ68","v":"2023 1"},{"$f":"'Timing Flags'!AR68","v":"2023 1"},{"$f":"'Timing Flags'!AS68","v":"2023 1"},{"$f":"'Timing Flags'!AT68","v":"2023 1"},{"$f":"'Timing Flags'!AU68","v":"2023 1"},{"$f":"'Timing Flags'!AV68","v":"2023 1"},{"$f":"'Timing Flags'!AW68","v":"2023 2"},{"$f":"'Timing Flags'!AX68","v":"2023 2"},{"$f":"'Timing Flags'!AY68","v":"2023 2"},{"$f":"'Timing Flags'!AZ68","v":"2023 2"},{"$f":"'Timing Flags'!BA68","v":"2023 2"},{"$f":"'Timing Flags'!BB68","v":"2023 2"},{"$f":"'Timing Flags'!BC68","v":"2024 1"}]
[null,null,null,"Adjusted",null,null,{"$f":"LOOKUP(,175:175,9:9)","v":"2024 1"},null,null,null,null,{"$f":"IF(L6,L9,$G$10)","v":"2024 1"},{"$f":"IF(M6,M9,$G$10)","v":"2024 1"},"2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2022 1","2022 1","2022 1","2022 1","2022 1","2022 1","2022 2","2022 2","2022 2","2022 2","2022 2","2022 2","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1","2024 1"]
[null,null,null,"End of Half Year",null,null,{"$f":"MONTH('Timing Flags'!I43)","v":6},{"$f":"'Timing Flags'!M102","v":"2021-11-30"},null,null,null,null,{"$f":"IF(M6,EOHY(M4,$G$11),$H$11)","v":"2021-11-30"},{"$f":"IF(N6,EOHY(N4,$G$11),$H$11)","v":"2021-11-30"},"2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2022-05-31","2022-05-31","2022-05-31","2022-05-31","2022-05-31","2022-05-31","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30","2021-11-30"]
["Uses of Funds"]
[]
[null,"Capital Expenditures and Development"]
[null,null,"Development Cost ",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M15:BB15)","v":3999.9999999999982},null,null,{"$f":"'Capital Expenditures'!N57","v":0},{"$f":"'Capital Expenditures'!O57","v":0},{"$f":"'Capital Expenditures'!P57","v":0},{"$f":"'Capital Expenditures'!Q57","v":0},{"$f":"'Capital Expenditures'!R57","v":0},{"$f":"'Capital Expenditures'!S57","v":0},{"$f":"'Capital Expenditures'!T57","v":0},{"$f":"'Capital Expenditures'!U57","v":0},{"$f":"'Capital Expenditures'!V57","v":0},{"$f":"'Capital Expenditures'!W57","v":0},{"$f":"'Capital Expenditures'!X57","v":0},{"$f":"'Capital Expenditures'!Y57","v":0},{"$f":"'Capital Expenditures'!Z57","v":0},{"$f":"'Capital Expenditures'!AA57","v":0},{"$f":"'Capital Expenditures'!AB57","v":0},{"$f":"'Capital Expenditures'!AC57","v":0},{"$f":"'Capital Expenditures'!AD57","v":0},{"$f":"'Capital Expenditures'!AE57","v":3999.9999999999982},{"$f":"'Capital Expenditures'!AF57","v":0},{"$f":"'Capital Expenditures'!AG57","v":0},{"$f":"'Capital Expenditures'!AH57","v":0},{"$f":"'Capital Expenditures'!AI57","v":0},{"$f":"'Capital Expenditures'!AJ57","v":0},{"$f":"'Capital Expenditures'!AK57","v":0},{"$f":"'Capital Expenditures'!AL57","v":0},{"$f":"'Capital Expenditures'!AM57","v":0},{"$f":"'Capital Expenditures'!AN57","v":0},{"$f":"'Capital Expenditures'!AO57","v":0},{"$f":"'Capital Expenditures'!AP57","v":0},{"$f":"'Capital Expenditures'!AQ57","v":0},{"$f":"'Capital Expenditures'!AR57","v":0},{"$f":"'Capital Expenditures'!AS57","v":0},{"$f":"'Capital Expenditures'!AT57","v":0},{"$f":"'Capital Expenditures'!AU57","v":0},{"$f":"'Capital Expenditures'!AV57","v":0},{"$f":"'Capital Expenditures'!AW57","v":0},{"$f":"'Capital Expenditures'!AX57","v":0},{"$f":"'Capital Expenditures'!AY57","v":0},{"$f":"'Capital Expenditures'!AZ57","v":0},{"$f":"'Capital Expenditures'!BA57","v":0},{"$f":"'Capital Expenditures'!BB57","v":0},{"$f":"'Capital Expenditures'!BC57","v":0}]
[null,null,"Development Fees",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M16:BB16)","v":3000},null,null,{"$f":"'Capital Expenditures'!N34","v":0},{"$f":"'Capital Expenditures'!O34","v":0},{"$f":"'Capital Expenditures'!P34","v":0},{"$f":"'Capital Expenditures'!Q34","v":0},{"$f":"'Capital Expenditures'!R34","v":0},{"$f":"'Capital Expenditures'!S34","v":0},{"$f":"'Capital Expenditures'!T34","v":0},{"$f":"'Capital Expenditures'!U34","v":0},{"$f":"'Capital Expenditures'!V34","v":0},{"$f":"'Capital Expenditures'!W34","v":0},{"$f":"'Capital Expenditures'!X34","v":0},{"$f":"'Capital Expenditures'!Y34","v":0},{"$f":"'Capital Expenditures'!Z34","v":0},{"$f":"'Capital Expenditures'!AA34","v":0},{"$f":"'Capital Expenditures'!AB34","v":0},{"$f":"'Capital Expenditures'!AC34","v":0},{"$f":"'Capital Expenditures'!AD34","v":0},{"$f":"'Capital Expenditures'!AE34","v":3000},{"$f":"'Capital Expenditures'!AF34","v":0},{"$f":"'Capital Expenditures'!AG34","v":0},{"$f":"'Capital Expenditures'!AH34","v":0},{"$f":"'Capital Expenditures'!AI34","v":0},{"$f":"'Capital Expenditures'!AJ34","v":0},{"$f":"'Capital Expenditures'!AK34","v":0},{"$f":"'Capital Expenditures'!AL34","v":0},{"$f":"'Capital Expenditures'!AM34","v":0},{"$f":"'Capital Expenditures'!AN34","v":0},{"$f":"'Capital Expenditures'!AO34","v":0},{"$f":"'Capital Expenditures'!AP34","v":0},{"$f":"'Capital Expenditures'!AQ34","v":0},{"$f":"'Capital Expenditures'!AR34","v":0},{"$f":"'Capital Expenditures'!AS34","v":0},{"$f":"'Capital Expenditures'!AT34","v":0},{"$f":"'Capital Expenditures'!AU34","v":0},{"$f":"'Capital Expenditures'!AV34","v":0},{"$f":"'Capital Expenditures'!AW34","v":0},{"$f":"'Capital Expenditures'!AX34","v":0},{"$f":"'Capital Expenditures'!AY34","v":0},{"$f":"'Capital Expenditures'!AZ34","v":0},{"$f":"'Capital Expenditures'!BA34","v":0},{"$f":"'Capital Expenditures'!BB34","v":0},{"$f":"'Capital Expenditures'!BC34","v":0}]
[null,null,"EPC Costs and Other Construction Costs",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M17:BB17)","v":51439.4},null,null,{"$f":"'Capital Expenditures'!N145","v":0},{"$f":"'Capital Expenditures'!O145","v":0},{"$f":"'Capital Expenditures'!P145","v":0},{"$f":"'Capital Expenditures'!Q145","v":0},{"$f":"'Capital Expenditures'!R145","v":0},{"$f":"'Capital Expenditures'!S145","v":0},{"$f":"'Capital Expenditures'!T145","v":0},{"$f":"'Capital Expenditures'!U145","v":0},{"$f":"'Capital Expenditures'!V145","v":0},{"$f":"'Capital Expenditures'!W145","v":0},{"$f":"'Capital Expenditures'!X145","v":0},{"$f":"'Capital Expenditures'!Y145","v":0},{"$f":"'Capital Expenditures'!Z145","v":0},{"$f":"'Capital Expenditures'!AA145","v":0},{"$f":"'Capital Expenditures'!AB145","v":0},{"$f":"'Capital Expenditures'!AC145","v":0},{"$f":"'Capital Expenditures'!AD145","v":0},{"$f":"'Capital Expenditures'!AE145","v":12389.617165406524},{"$f":"'Capital Expenditures'!AF145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AG145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AH145","v":3550.0355998506011},{"$f":"'Capital Expenditures'!AI145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AJ145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AK145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AL145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AM145","v":3550.0355998506011},{"$f":"'Capital Expenditures'!AN145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AO145","v":3549.4268360874671},{"$f":"'Capital Expenditures'!AP145","v":3554.2969461925295},{"$f":"'Capital Expenditures'!AQ145","v":0},{"$f":"'Capital Expenditures'!AR145","v":0},{"$f":"'Capital Expenditures'!AS145","v":0},{"$f":"'Capital Expenditures'!AT145","v":0},{"$f":"'Capital Expenditures'!AU145","v":0},{"$f":"'Capital Expenditures'!AV145","v":0},{"$f":"'Capital Expenditures'!AW145","v":0},{"$f":"'Capital Expenditures'!AX145","v":0},{"$f":"'Capital Expenditures'!AY145","v":0},{"$f":"'Capital Expenditures'!AZ145","v":0},{"$f":"'Capital Expenditures'!BA145","v":0},{"$f":"'Capital Expenditures'!BB145","v":0},{"$f":"'Capital Expenditures'!BC145","v":0}]
[null,null,"VAT (Non-Refundable)",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M18:BB18)","v":851.16},null,null,{"$f":"'Capital Expenditures'!N147","v":0},{"$f":"'Capital Expenditures'!O147","v":0},{"$f":"'Capital Expenditures'!P147","v":0},{"$f":"'Capital Expenditures'!Q147","v":0},{"$f":"'Capital Expenditures'!R147","v":0},{"$f":"'Capital Expenditures'!S147","v":0},{"$f":"'Capital Expenditures'!T147","v":0},{"$f":"'Capital Expenditures'!U147","v":0},{"$f":"'Capital Expenditures'!V147","v":0},{"$f":"'Capital Expenditures'!W147","v":0},{"$f":"'Capital Expenditures'!X147","v":0},{"$f":"'Capital Expenditures'!Y147","v":0},{"$f":"'Capital Expenditures'!Z147","v":0},{"$f":"'Capital Expenditures'!AA147","v":0},{"$f":"'Capital Expenditures'!AB147","v":0},{"$f":"'Capital Expenditures'!AC147","v":0},{"$f":"'Capital Expenditures'!AD147","v":0},{"$f":"'Capital Expenditures'!AE147","v":205.00912814899513},{"$f":"'Capital Expenditures'!AF147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AG147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AH147","v":58.741904088477682},{"$f":"'Capital Expenditures'!AI147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AJ147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AK147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AL147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AM147","v":58.741904088477682},{"$f":"'Capital Expenditures'!AN147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AO147","v":58.731830966228408},{"$f":"'Capital Expenditures'!AP147","v":58.812415944222415},{"$f":"'Capital Expenditures'!AQ147","v":0},{"$f":"'Capital Expenditures'!AR147","v":0},{"$f":"'Capital Expenditures'!AS147","v":0},{"$f":"'Capital Expenditures'!AT147","v":0},{"$f":"'Capital Expenditures'!AU147","v":0},{"$f":"'Capital Expenditures'!AV147","v":0},{"$f":"'Capital Expenditures'!AW147","v":0},{"$f":"'Capital Expenditures'!AX147","v":0},{"$f":"'Capital Expenditures'!AY147","v":0},{"$f":"'Capital Expenditures'!AZ147","v":0},{"$f":"'Capital Expenditures'!BA147","v":0},{"$f":"'Capital Expenditures'!BB147","v":0},{"$f":"'Capital Expenditures'!BC147","v":0}]
[null,null,"Negative Pre-Operating Cashflows",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M19:BB19)","v":0}]
[null,"Financing Items"]
[null,null,"Up-Front Fee",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M21:BB21)","v":478.34006000204602},null,null,{"$f":"M279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.34006000204602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commitment Fee",null,null,"$000's",null,null,null,{"$f":"SUM(M22:BB22)","v":157.9116318381194},null,null,{"$f":"M280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.896253750127872,21.135511171967355,19.306330100609589,16.90150813286116,15.614233242288575,13.30456093864302,11.873571210757667,9.9822987518139321,7.2965636284188236,6.1776602368017555,4.1111322478283316,2.3120084260013258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction - Senior Debt Issues",null,null,"$000's",null,null,null,{"$f":"SUM(M23:BB23)","v":2195.4786359655436},null,null,{"$f":"M276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.0776999448688,123.58896470601832,138.6106199175116,162.97133119477579,176.97805665583843,202.87172619777212,223.04529909317196,219.80380307591676,263.62810991996849,275.04129602452844,304.86172923517313,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction - Mezzanine Debt Included in Uses",null,null,"$000's"]
[null,null,"Interest During Construction - Shareholder Debt Included in Uses",null,null,"$000's"]
[null,null,"PRI Premium",null,null,"$000's",null,null,null,{"$f":"SUM(M26:BB26)","v":146.73136385060951},null,null,{"$f":"M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8300990588820163,8.1418936711769501,9.16293382835884,10.80606048514894,11.769942791864381,13.528819001209738,14.915336611294714,14.738158883011449,17.716128308006589,18.531376092641434,20.590615119014437,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PRG Premium",null,null,"$000's",null,null,null,{"$f":"SUM(M27:BB27)","v":548.8696589913859},null,null,{"$f":"M284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.019424986217199,30.897241176504579,34.6526549793779,40.742832798693946,44.244514163959607,50.71793154944303,55.761324773292991,54.95095076897919,65.907027479992124,68.760324006132109,76.215432308793282,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Witholding Tax",null,null,"$000's",null,null,null,{"$f":"SUM(M28:BB28)","v":229.59975630857087},null,null,{"$f":"M278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.208349763689768,10.152422522986715,11.586104984321175,12.609091463543727,14.479910630032229,15.428320345498484,17.411780870961856,18.894129554998838,18.413543246297479,21.876143526224574,22.633980670731638,24.905978729284396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other"]
[null,null,"DSRA/c Initial Funding",null,null,"$000's"]
[null,null,"Initial Working Capital",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G169","v":0}]
[null,null,"MRA/c Initial Funding",null,null,{"$f":"units","v":"$000's"}]
[null,null,"OCRA/c Initial Funding",null,null,{"$f":"units","v":"$000's"},{"$f":"'Operating Analysis'!L158","v":731.18355999999983},null,null,{"$f":"SUM(M33:BB33)","v":731.18355999999983},null,null,{"$f":"$G$33*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,731.18355999999983,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT (Refundable)",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M34:BB34)","v":0},null,null,{"$f":"'Capital Expenditures'!N149","v":0},{"$f":"'Capital Expenditures'!O149","v":0},{"$f":"'Capital Expenditures'!P149","v":0},{"$f":"'Capital Expenditures'!Q149","v":0},{"$f":"'Capital Expenditures'!R149","v":0},{"$f":"'Capital Expenditures'!S149","v":0},{"$f":"'Capital Expenditures'!T149","v":0},{"$f":"'Capital Expenditures'!U149","v":0},{"$f":"'Capital Expenditures'!V149","v":0},{"$f":"'Capital Expenditures'!W149","v":0},{"$f":"'Capital Expenditures'!X149","v":0},{"$f":"'Capital Expenditures'!Y149","v":0},{"$f":"'Capital Expenditures'!Z149","v":0},{"$f":"'Capital Expenditures'!AA149","v":0},{"$f":"'Capital Expenditures'!AB149","v":0},{"$f":"'Capital Expenditures'!AC149","v":0},{"$f":"'Capital Expenditures'!AD149","v":0},{"$f":"'Capital Expenditures'!AE149","v":0},{"$f":"'Capital Expenditures'!AF149","v":0},{"$f":"'Capital Expenditures'!AG149","v":0},{"$f":"'Capital Expenditures'!AH149","v":0},{"$f":"'Capital Expenditures'!AI149","v":0},{"$f":"'Capital Expenditures'!AJ149","v":0},{"$f":"'Capital Expenditures'!AK149","v":0},{"$f":"'Capital Expenditures'!AL149","v":0},{"$f":"'Capital Expenditures'!AM149","v":0},{"$f":"'Capital Expenditures'!AN149","v":0},{"$f":"'Capital Expenditures'!AO149","v":0},{"$f":"'Capital Expenditures'!AP149","v":0},{"$f":"'Capital Expenditures'!AQ149","v":0},{"$f":"'Capital Expenditures'!AR149","v":0},{"$f":"'Capital Expenditures'!AS149","v":0},{"$f":"'Capital Expenditures'!AT149","v":0},{"$f":"'Capital Expenditures'!AU149","v":0},{"$f":"'Capital Expenditures'!AV149","v":0},{"$f":"'Capital Expenditures'!AW149","v":0},{"$f":"'Capital Expenditures'!AX149","v":0},{"$f":"'Capital Expenditures'!AY149","v":0},{"$f":"'Capital Expenditures'!AZ149","v":0},{"$f":"'Capital Expenditures'!BA149","v":0},{"$f":"'Capital Expenditures'!BB149","v":0},{"$f":"'Capital Expenditures'!BC149","v":0}]
[null,null,null,null,"Total",{"$f":"units","v":"$000's"},null,{"$f":"J35","v":63778.674666956264},null,{"$f":"SUM(M35:BB35)","v":63778.674666956264},null,null,{"$f":"SUM(M15:M34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD15:AD34)","v":20144.070957071381},3776.3738247386173,3801.6792016923259,3820.7143122607322,3852.7730354046348,3869.884061949499,3904.5624958838403,3930.7570558382681,3923.9805235417025,3983.463736524689,3997.2367760955572,4773.1786859550184,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J15:J34)","v":63778.674666956278}]
["Sources - Applied"]
[null,null,null,null,null,null,null,null,null,{"$f":"J36-J35","v":0}]
[null,null,"Pre-Ops Cash Flow"]
[]
[null,null,"Common Equity",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M41:BB41)","v":15944.668666739066},null,null,{"$f":"M117+M123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5036.0177392678452,944.09345618465431,950.4198004230816,955.17857806518305,963.1932588511587,967.47101548737476,976.14062397096018,982.68926395956703,980.99513088542562,995.86593413117225,999.3091940238894,1193.2946714887546,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M42:BB42)","v":47834.006000217196},null,null,{"$f":"M107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,2832.2803685539629,2851.2594012692443,2865.5357341955491,2889.5797765534762,2902.4130464621244,2928.4218719128803,2948.067791878701,2942.9853926562769,2987.5978023935168,2997.927582071668,3579.8840144662636,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mezzanine Debt",null,null,{"$f":"units","v":"$000's"}]
[null,null,null,"Total",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M44:BB44)","v":63778.674666956264},null,null,{"$f":"M43+M42+M41","v":0},{"$f":"N43+N42+N41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20144.070957071381,3776.3738247386173,3801.6792016923259,3820.7143122607322,3852.7730354046348,3869.884061949499,3904.5624958838407,3930.7570558382681,3923.9805235417025,3983.463736524689,3997.2367760955576,4773.1786859550184,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sharehlder Loan Portion of Equity",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M46:BB46)","v":10629.779111159378},null,null,{"$f":"M111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.3451595118972,629.39563745643625,633.61320028205444,636.78571871012207,642.12883923410584,644.98067699158321,650.76041598064012,655.12617597304472,653.99675392361712,663.91062275411491,666.20612934925964,795.52978099250311,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Check: Sources =Uses",null,null,"[1,0]"]
[]
[null,null,"Circular Method (0 UDF, 1 Copy Paste)",null,null,0]
["Sources and Uses Summary",null,null,null,null,null,"Applied","From UDF","Copy/Paste","Calculated"]
[null,"Uses of Funds"]
[null,null,"Capital Expenditures ",null,null,{"$f":"units","v":"$000's"},{"$f":"J17","v":51439.4},{"$f":"J17","v":51439.4},46623.100000000006,{"$f":"J17","v":51439.4}]
[null,null,"Non-Refundable VAT",null,null,"$000's",{"$f":"H54","v":851.16},{"$f":"J18","v":851.16},453.26640000000003,{"$f":"J18","v":851.16}]
[null,null,"Development Cost",null,null,"$000's",{"$f":"H55","v":3999.9999999999982},{"$f":"J15","v":3999.9999999999982},3189.9999999999982,{"$f":"J15","v":3999.9999999999982}]
[null,null,"Development Fee",null,null,"$000's",3000,{"$f":"'Parallel Model'!I233","v":3000},3000,{"$f":"J16","v":3000}]
[null,null,"Financing Fees",null,null,"$000's",636.25169182886339,{"$f":"'Parallel Model'!I236+'Parallel Model'!I237","v":636.25169182886339},599.3650279144581,{"$f":"J21+J22","v":636.25169184016545},null,"Difference",{"$f":"J65-G65","v":1.6807462088763714E-8}]
[null,null,"Interest During Construction - Debt Issues excluding WHT",null,null,"$000's",2195.4786359636055,{"$f":"'Parallel Model'!I244","v":2195.4786359636055},1301.7673287881582,{"$f":"J23","v":2195.4786359655436}]
[null,null,"Interest During Construction - Shareholder Debt Included",null,null,"$000's",{"$f":"IF($F$50,H59,I59)","v":0},{"$f":"'Parallel Model'!I247","v":""}]
[null,null,"Witholding Taxes on Interest and Fees",null,null,"$000's",229.59975630749699,{"$f":"'Parallel Model'!I251","v":229.59975630749699},154.14586675967152,{"$f":"J28","v":229.59975630857087}]
[null,null,"PRI Premium (Equity)",null,null,"$000's",146.73136384860049,{"$f":"'Parallel Model'!I250","v":146.73136384860049},129.45034987592788,{"$f":"J26","v":146.73136385060951}]
[null,null,"PRG Premium (Debt)",null,null,"$000's",548.86965899090137,{"$f":"'Parallel Model'!I249","v":548.86965899090137},484.26046630154252,{"$f":"J27","v":548.8696589913859}]
[null,null,"DSRA/c Initial Funding",null,null,"$000's",{"$f":"IF($F$50,H63,I63)","v":0},{"$f":"'Parallel Model'!I254","v":0},0,{"$f":"J30","v":0}]
[null,null,"Other Reserve Accounts",null,null,"$000's",731.18355999999983,{"$f":"'Parallel Model'!I257","v":731.18355999999983},733.13999999999987,{"$f":"J33","v":731.18355999999983}]
[null,null,null,"Total",null,"$000's",{"$f":"SUM(G53:G64)","v":63778.674666939471},{"$f":"SUM(H53:H64)","v":63778.674666939471},56668.495439639766,{"$f":"SUM(J53:J64)","v":63778.674666956278}]
[]
[null,"Sources of Funds"]
[null,null,"Total Equity",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G425","v":0.25},{"$f":"G65","v":63778.674666939471},{"$f":"H68*G68","v":15944.668666734868},{"$f":"I68","v":15944.668666734868}]
[null,null,"Total Senior Debt",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G424","v":0.75},{"$f":"G65","v":63778.674666939471},{"$f":"G69*H69","v":47834.006000204601},{"$f":"I69","v":47834.006000204601}]
[null,null,"Total Sources",null,null,null,null,null,{"$f":"SUM(I68:I69)","v":63778.674666939471},{"$f":"SUM(J68:J69)","v":63778.674666939471}]
[]
[null,"Pro-Rata Percentage Calculation"]
[null,null,"Total Equity Up-Front",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G430","v":0},null,{"$f":"G73*I68","v":0}]
[null,null,"Less: EBL Interest and Shareholder Loan Capitalised",null,null,"$000's"]
[null,null,"Net Equity Up-Front Cash Commitment",null,null,"$000's",null,null,{"$f":"MAX(I73-I74,0)","v":0}]
[null,null,"Pro-Rata Debt and Equity Base",null,null,"$000's",null,null,{"$f":"I70-I75","v":63778.674666939471}]
[null,null,"Less: SHL Capitalised in Uses",null,null,"$000's"]
[null,null,"Less: Interest Debt Capitalised",null,null,"$000's"]
[null,null,"Less: Fees Capitalised",null,null,"$000's",null,null,{"$f":"J282","v":0}]
[null,null,"Pro-Rata Base Cash Funding",null,null,"$000's",null,null,{"$f":"I76-I78-I74","v":63778.674666939471}]
[null,null,"Remaining Equity",null,null,"$000's",null,null,{"$f":"I68-I73","v":15944.668666734868}]
[null,null,"Less: Shareholder Loan",null,null,"$000's"]
[null,null,"Less: EBL Interest Included in Uses",null,null,"$000's"]
[null,null,"Equity for Funding",null,null,"$000's",null,null,{"$f":"I81-I82-I83","v":15944.668666734868}]
[null,null,"Debt Funding",null,null,"$000's",null,null,{"$f":"I69-I78","v":47834.006000204601}]
[]
[null,null,"Equity Pro-Rata Percent",null,null,"%",null,null,{"$f":"I84/I80","v":0.25}]
[null,null,"Debt Pro-Rata Percent",null,null,"%",null,null,{"$f":"I85/I80","v":0.75}]
[]
["Funding"]
[null,"Total Funding Needs"]
[null,null,"Total Uses of Funds including Capitalised Interest",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M92:BB92)","v":63778.674666956264},null,null,{"$f":"M35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20144.070957071381,3776.3738247386173,3801.6792016923259,3820.7143122607322,3852.7730354046348,3869.884061949499,3904.5624958838403,3930.7570558382681,3923.9805235417025,3983.463736524689,3997.2367760955572,4773.1786859550184,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capitalised Interest on Debt",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M93:BB93)","v":0}]
[null,null,"Less: Capitalised Fees on Debt",null,null,null,null,null,null,{"$f":"SUM(M94:BB94)","v":0}]
[null,null,"Less: Capitalised Interest on Shareholder Loan",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M95:BB95)","v":0}]
[null,null,"Net Funding Needs",null,null,{"$f":"F95","v":"$000's"},null,null,null,{"$f":"SUM(M96:BB96)","v":63778.674666956264},null,null,{"$f":"M92-M93-M95","v":0},{"$f":"N92-N93-N95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20144.070957071381,3776.3738247386173,3801.6792016923259,3820.7143122607322,3852.7730354046348,3869.884061949499,3904.5624958838403,3930.7570558382681,3923.9805235417025,3983.463736524689,3997.2367760955572,4773.1786859550184,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity Up-Front"]
[null,null,"Total Commitment",null,null,{"$f":"units","v":"$000's"},{"$f":"I75","v":0},null,{"$f":"I75","v":0},null,null,null,{"$f":"$G$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Opening Balance of Equity",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M116","v":0},{"$f":"N116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678.6725797559484,1993.3703984841663,2310.1769986251934,2628.5698579802543,2949.6342775973071,3272.1246160930987,3597.5048240834185,3925.0679120699406,4252.066289031749,4584.0216004088061,4917.1246650834355,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Up-Front Equity",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"MAX(M99-M100,0)","v":0},{"$f":"MAX(N99-N100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Funded Up-Front",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M103:BB103)","v":0},null,null,{"$f":"MIN(M101,M96)","v":0},{"$f":"MIN(N101,N96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pro-Rata Funding",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M96-M103","v":0},{"$f":"N96-N103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20144.070957071381,3776.3738247386173,3801.6792016923259,3820.7143122607322,3852.7730354046348,3869.884061949499,3904.5624958838403,3930.7570558382681,3923.9805235417025,3983.463736524689,3997.2367760955572,4773.1786859550184,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Pro-Rata Funding",null,null,{"$f":"units","v":"$000's"},{"$f":"I87","v":0.25},null,null,{"$f":"SUM(M106:BB106)","v":15944.668666739066},null,null,{"$f":"M$105*$G106","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W$105*$G106","v":0},0,0,0,0,0,0,5036.0177392678452,944.09345618465431,950.41980042308148,{"$f":"AG$105*$G106","v":955.17857806518305},963.1932588511587,967.47101548737476,976.14062397096006,982.68926395956703,980.99513088542562,995.86593413117225,999.30919402388929,1193.2946714887546,0,{"$f":"AQ$105*$G106","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Pro-Rata Funding",null,null,{"$f":"units","v":"$000's"},{"$f":"I88","v":0.75},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,2832.2803685539629,2851.2594012692443,2865.5357341955491,2889.5797765534762,2902.4130464621244,2928.4218719128803,2948.067791878701,2942.9853926562769,2987.5978023935168,2997.927582071668,3579.8840144662636,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity Allocation (Pro-Rata and Up-Front)"]
[null,null,"Total Equity Funding",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M103+M106","v":0},{"$f":"N103+N106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5036.0177392678452,944.09345618465431,950.41980042308148,955.17857806518305,963.1932588511587,967.47101548737476,976.14062397096006,982.68926395956703,980.99513088542562,995.86593413117225,999.30919402388929,1193.2946714887546,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder Loan",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G572","v":0.66666666666666674},null,null,{"$f":"SUM(M111:BB111)","v":10629.779111159378},null,null,{"$f":"$G111*M$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.3451595118972,629.39563745643625,633.61320028205444,636.78571871012207,642.12883923410584,644.98067699158321,650.76041598064012,655.12617597304472,653.99675392361712,663.91062275411491,666.20612934925964,795.52978099250311,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Common Equity Paid In Capital",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G571","v":0.33333333333333331},null,null,null,null,null,{"$f":"M110*$G112","v":0},{"$f":"N110*$G112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678.6725797559484,314.69781872821807,316.80660014102716,318.39285935506098,321.06441961705286,322.49033849579155,325.38020799032,327.56308798652231,326.9983769618085,331.9553113770574,333.10306467462976,397.7648904962515,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Common Equity"]
[null,"Common Equity"]
[null,null,"Balance b/f",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"L119","v":0},{"$f":"M119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678.6725797559484,1993.3703984841663,2310.1769986251934,2628.5698579802543,2949.6342775973071,3272.1246160930987,3597.5048240834185,3925.0679120699406,4252.066289031749,4584.0216004088061,4917.1246650834355,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Draws",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M117:BB117)","v":5314.8895555796871},null,null,{"$f":"M112","v":0},{"$f":"N112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678.6725797559484,314.69781872821807,316.80660014102716,318.39285935506098,321.06441961705286,322.49033849579155,325.38020799032,327.56308798652231,326.9983769618085,331.9553113770574,333.10306467462976,397.7648904962515,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transfer Out",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M118:BB118)","v":5314.8895555796871},null,null,{"$f":"SUM(M116:M117)*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5314.8895555796871,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M116+M117-M118","v":0},{"$f":"N116+N117-N118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678.6725797559484,1993.3703984841663,2310.1769986251934,2628.5698579802543,2949.6342775973071,3272.1246160930987,3597.5048240834185,3925.0679120699406,4252.066289031749,4584.0216004088061,4917.1246650834355,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Shareholder Loan"]
[null,null,"Balance b/f",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"L126","v":0},{"$f":"M126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.3451595118972,4009.8691747338598,4671.1059182196359,5339.0323430512217,6017.9411828707916,6703.0414677481804,7399.9783916177521,8106.0821965108307,8810.5167952127376,9535.1220892227611,10264.895699166838,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdown",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M123:BB123)","v":10629.779111159378},null,null,{"$f":"M111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.3451595118972,629.39563745643625,633.61320028205444,636.78571871012207,642.12883923410584,644.98067699158321,650.76041598064012,655.12617597304472,653.99675392361712,663.91062275411491,666.20612934925964,795.52978099250311,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C133","v":"Capitalised SHL Interest during Construction"},null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M124:BB124)","v":501.36009492755903},null,null,{"$f":"M133","v":0},{"$f":"N133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.128377765526402,27.623543203722146,31.140706121464238,36.780000585463974,40.119607885805273,46.176507888931908,50.977628920033403,50.437844778289616,60.694671255909967,63.567480594818406,70.713725927593771,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transfer Out",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"SUM(M122:M124)*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11131.139206086935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M122+M123+M124-M125","v":0},{"$f":"N122+N123+N124-N125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.3451595118972,4009.8691747338598,4671.1059182196359,5339.0323430512217,6017.9411828707916,6703.0414677481804,7399.9783916177521,8106.0821965108307,8810.5167952127376,9535.1220892227611,10264.895699166838,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest During Construction"]
[null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"M4-M3+1","v":31},29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30]
[null,null,"All-In-Rate",null,null,"% p.p.",{"$f":"'Input Constant'!G579","v":0.08},null,null,null,null,{"$f":"int_days","v":360},{"$f":"M129/$L$130*$G$130","v":6.8888888888888888E-3},6.4444444444444453E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3]
[null,null,"Accrued Interest",null,null,{"$f":"units","v":"$000's"},"INT",null,null,{"$f":"SUM(M131:BB131)","v":501.36009492755903},"SHL IDC",null,{"$f":"M130*M122","v":0},{"$f":"N130*N122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.128377765526402,27.623543203722146,31.140706121464238,36.780000585463974,40.119607885805273,46.176507888931908,50.977628920033403,50.437844778289616,60.694671255909967,63.567480594818406,70.713725927593771,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capitalised SHL Interest during Construction",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G581","v":true},null,null,null,null,null,{"$f":"M$131*$G133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.128377765526402,27.623543203722146,31.140706121464238,36.780000585463974,40.119607885805273,46.176507888931908,50.977628920033403,50.437844778289616,60.694671255909967,63.567480594818406,70.713725927593771,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Paid Interest During Construction",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M131-M133","v":0},{"$f":"N131-N133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PRI on Equity"]
[null,null,null,"Total Equity Including Shareholder Loan (Opening Balance)",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M137:BB137)","v":110323.26443707982},null,null,{"$f":"M116+M122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5036.0177392678452,6003.2395732180266,6981.2829168448297,7967.6022010314755,8967.5754604680988,9975.166083841279,10997.48321570117,12031.150108580772,13062.583084244487,14119.143689631568,15182.020364250275,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Share Capital Insured",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G554","v":0.9},null,null,{"$f":"SUM(M138:BB138)","v":99290.937993371859},null,null,{"$f":"M137*$G138","v":0},{"$f":"N137*$G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4532.4159653410607,5402.9156158962242,6283.1546251603468,7170.8419809283278,8070.8179144212891,8977.6494754571522,9897.7348941310538,10828.035097722695,11756.324775820038,12707.229320668412,13663.818327825247,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Premium as a % of Outstanding Equity",null,"% p.p.",{"$f":"'Input Constant'!G555","v":1.7500000000000002E-2},null,null,null,null,null,{"$f":"$G139*M129/int_days","v":1.5069444444444447E-3},1.4097222222222224E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.3611111111111113E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.3611111111111113E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.3611111111111113E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3]
[null,null,null,"Premium",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M140:BB140)","v":146.73136385060951},"PRI",null,{"$f":"M139*M138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE139*AE138","v":6.8300990588820163},8.1418936711769501,9.16293382835884,10.80606048514894,11.769942791864381,13.528819001209738,14.915336611294714,14.738158883011449,17.716128308006589,18.531376092641434,20.590615119014437,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Debt Funded",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,2832.2803685539629,2851.2594012692443,2865.5357341955491,2889.5797765534762,2902.4130464621244,2928.4218719128803,2948.067791878701,2942.9853926562769,2987.5978023935168,2997.927582071668,3579.8840144662636,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'Input Constant'!$E$437","v":"Senior Debt: Development Bank"}]
[null,null,"FC and Construction Flag",null,null,"flag",null,null,null,null,null,null,{"$f":"'Timing Flags'!N37","v":0},{"$f":"'Timing Flags'!O37","v":0},{"$f":"'Timing Flags'!P37","v":0},{"$f":"'Timing Flags'!Q37","v":0},{"$f":"'Timing Flags'!R37","v":0},{"$f":"'Timing Flags'!S37","v":0},{"$f":"'Timing Flags'!T37","v":0},{"$f":"'Timing Flags'!U37","v":0},{"$f":"'Timing Flags'!V37","v":0},{"$f":"'Timing Flags'!W37","v":0},{"$f":"'Timing Flags'!X37","v":0},{"$f":"'Timing Flags'!Y37","v":0},{"$f":"'Timing Flags'!Z37","v":0},{"$f":"'Timing Flags'!AA37","v":0},{"$f":"'Timing Flags'!AB37","v":0},{"$f":"'Timing Flags'!AC37","v":0},{"$f":"'Timing Flags'!AD37","v":0},{"$f":"'Timing Flags'!AE37","v":1},{"$f":"'Timing Flags'!AF37","v":1},{"$f":"'Timing Flags'!AG37","v":1},{"$f":"'Timing Flags'!AH37","v":1},{"$f":"'Timing Flags'!AI37","v":1},{"$f":"'Timing Flags'!AJ37","v":1},{"$f":"'Timing Flags'!AK37","v":1},{"$f":"'Timing Flags'!AL37","v":1},{"$f":"'Timing Flags'!AM37","v":1},{"$f":"'Timing Flags'!AN37","v":1},{"$f":"'Timing Flags'!AO37","v":1},{"$f":"'Timing Flags'!AP37","v":1},{"$f":"'Timing Flags'!AQ37","v":0},{"$f":"'Timing Flags'!AR37","v":0},{"$f":"'Timing Flags'!AS37","v":0},{"$f":"'Timing Flags'!AT37","v":0},{"$f":"'Timing Flags'!AU37","v":0},{"$f":"'Timing Flags'!AV37","v":0},{"$f":"'Timing Flags'!AW37","v":0},{"$f":"'Timing Flags'!AX37","v":0},{"$f":"'Timing Flags'!AY37","v":0},{"$f":"'Timing Flags'!AZ37","v":0},{"$f":"'Timing Flags'!BA37","v":0},{"$f":"'Timing Flags'!BB37","v":0},{"$f":"'Timing Flags'!BC37","v":0}]
[null,null,"Commitment",null,null,{"$f":"units","v":"$000's"},{"$f":"I69","v":47834.006000204601},{"$f":"'Input Constant'!G444","v":1},{"$f":"H146*G146","v":47834.006000204601},null,"COMMIT",null,{"$f":"$I$146*M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance"]
[null,null," ","Balance b/f",null,{"$f":"units","v":"$000's"},null,null,"Allocation",null,"BEG BAL",null,{"$f":"L153","v":0},{"$f":"M153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,17940.333586357498,20791.59298762674,23657.12872182229,26546.708498375767,29449.12154483789,32377.54341675077,35325.611208629474,38268.596601285753,41256.19440367927,44254.121985750935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Drawdown",null,"$000's",{"$f":"'Input Constant'!G437","v":1},null,{"$f":"'Input Constant'!G437","v":1},{"$f":"SUM(M149:BB149)","v":47834.006000217196},"DRAW",null,{"$f":"$G149*M142","v":0},{"$f":"$G149*N142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,2832.2803685539629,2851.2594012692443,2865.5357341955491,2889.5797765534762,2902.4130464621244,2928.4218719128803,2948.067791878701,2942.9853926562769,2987.5978023935168,2997.927582071668,3579.8840144662636,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D164","v":"Interest During Construction Capitalised"},null,"$000's",null,null,null,{"$f":"SUM(M150:BB150)","v":0},"CAP INT",null,{"$f":"M164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees During Construction Capitalised",null,"$000's",null,null,null,{"$f":"SUM(M151:BB151)","v":0},"CAP FEE",null,{"$f":"M180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Transfer Out",null,"$000's",null,null,null,{"$f":"SUM(M152:BB152)","v":47834.006000217196},null,null,{"$f":"SUM(M148:M151)*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47834.006000217196,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,"$000's",null,null,null,null,null,null,{"$f":"M148+M149+M150+M151-M152","v":0},{"$f":"N148+N149+N150+N151-N152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,17940.333586357498,20791.59298762674,23657.12872182229,26546.708498375767,29449.12154483789,32377.54341675077,35325.611208629474,38268.596601285753,41256.19440367927,44254.121985750935,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Interest -- \"&A144","v":"Interest -- Senior Debt: Development Bank"}]
[null,null,null,"Hedged Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!205:205,'Input Time Series'!207:207)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!205:205,'Input Time Series'!207:207)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!205:205,'Input Time Series'!207:207)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!205:205,'Input Time Series'!207:207)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!205:205,'Input Time Series'!207:207)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!205:205,'Input Time Series'!207:207)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!205:205,'Input Time Series'!207:207)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!205:205,'Input Time Series'!207:207)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!205:205,'Input Time Series'!207:207)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!205:205,'Input Time Series'!207:207)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!205:205,'Input Time Series'!207:207)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!205:205,'Input Time Series'!207:207)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!205:205,'Input Time Series'!207:207)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!205:205,'Input Time Series'!207:207)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AD8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AE4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AE8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AF4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AF8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AG4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AG8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AH4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AH8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AI4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AI8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AJ4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AJ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AK4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AK8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AL4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AL8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AM4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AM8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AN4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AN8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AO4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AO8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AP4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AP8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AQ4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AQ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AR4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AR8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AS4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AS8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AT4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AT8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AU4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AU8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AV4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AV8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AW4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AW8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AX4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AX8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AY4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AY8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AZ4,'Input Time Series'!205:205,'Input Time Series'!207:207)*AZ8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(BA4,'Input Time Series'!205:205,'Input Time Series'!207:207)*BA8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(BB4,'Input Time Series'!205:205,'Input Time Series'!207:207)*BB8/int_days","v":2.4999999999999996E-3}]
[null,null,null,"Unhedged Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"LOOKUP('Construction Financing'!M4,'Input Time Series'!211:211,'Input Time Series'!212:212)*M8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!N4,'Input Time Series'!211:211,'Input Time Series'!212:212)*N8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!O4,'Input Time Series'!211:211,'Input Time Series'!212:212)*O8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!P4,'Input Time Series'!211:211,'Input Time Series'!212:212)*P8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!Q4,'Input Time Series'!211:211,'Input Time Series'!212:212)*Q8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!R4,'Input Time Series'!211:211,'Input Time Series'!212:212)*R8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!S4,'Input Time Series'!211:211,'Input Time Series'!212:212)*S8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!T4,'Input Time Series'!211:211,'Input Time Series'!212:212)*T8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!U4,'Input Time Series'!211:211,'Input Time Series'!212:212)*U8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!V4,'Input Time Series'!211:211,'Input Time Series'!212:212)*V8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!W4,'Input Time Series'!211:211,'Input Time Series'!212:212)*W8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!X4,'Input Time Series'!211:211,'Input Time Series'!212:212)*X8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!Y4,'Input Time Series'!211:211,'Input Time Series'!212:212)*Y8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!Z4,'Input Time Series'!211:211,'Input Time Series'!212:212)*Z8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!AA4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AA8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!AB4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AB8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!AC4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AC8/int_days","v":0},{"$f":"LOOKUP('Construction Financing'!AD4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AD8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!AE4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AE8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AF4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AF8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AG4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AG8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!AH4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AH8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AI4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AI8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!AJ4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AJ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AK4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AK8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AL4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AL8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP('Construction Financing'!AM4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AM8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AN4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AN8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!AO4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AO8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AP4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AP8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!AQ4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AQ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AR4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AR8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AS4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AS8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!AT4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AT8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AU4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AU8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!AV4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AV8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AW4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AW8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AX4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AX8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP('Construction Financing'!AY4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AY8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!AZ4,'Input Time Series'!211:211,'Input Time Series'!212:212)*AZ8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP('Construction Financing'!BA4,'Input Time Series'!211:211,'Input Time Series'!212:212)*BA8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP('Construction Financing'!BB4,'Input Time Series'!211:211,'Input Time Series'!212:212)*BB8/int_days","v":2.4999999999999996E-3}]
[null,null,null,"Hedged %",null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AE4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AF4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AG4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AH4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AI4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AJ4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AK4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AL4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AM4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AN4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AO4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AP4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AQ4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AR4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AS4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AT4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AU4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AV4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AW4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AX4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AY4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AZ4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BA4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BB4,'Input Time Series'!205:205,'Input Time Series'!206:206)","v":1}]
[null,null,null,"Applied Base Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"(M156*M158+M157*(1-M158))","v":0},{"$f":"(N156*N158+N157*(1-N158))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3]
[null,null,null,"Margin",null,"% p.p.",null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!215:215,'Input Time Series'!216:216)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!215:215,'Input Time Series'!216:216)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!215:215,'Input Time Series'!216:216)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!215:215,'Input Time Series'!216:216)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!215:215,'Input Time Series'!216:216)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!215:215,'Input Time Series'!216:216)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!215:215,'Input Time Series'!216:216)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!215:215,'Input Time Series'!216:216)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!215:215,'Input Time Series'!216:216)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!215:215,'Input Time Series'!216:216)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!215:215,'Input Time Series'!216:216)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!215:215,'Input Time Series'!216:216)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!215:215,'Input Time Series'!216:216)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!215:215,'Input Time Series'!216:216)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AD8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(AE4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AE8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AF4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AF8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AG4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AG8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(AH4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AH8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AI4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AI8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(AJ4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AJ8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AK4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AK8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AL4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AL8/int_days","v":3.8888888888888892E-3},{"$f":"LOOKUP(AM4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AM8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AN4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AN8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(AO4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AO8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AP4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AP8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(AQ4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AQ8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AR4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AR8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AS4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AS8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(AT4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AT8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AU4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AU8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(AV4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AV8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AW4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AW8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AX4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AX8/int_days","v":3.8888888888888892E-3},{"$f":"LOOKUP(AY4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AY8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(AZ4,'Input Time Series'!215:215,'Input Time Series'!216:216)*AZ8/int_days","v":4.1666666666666666E-3},{"$f":"LOOKUP(BA4,'Input Time Series'!215:215,'Input Time Series'!216:216)*BA8/int_days","v":4.3055555555555555E-3},{"$f":"LOOKUP(BB4,'Input Time Series'!215:215,'Input Time Series'!216:216)*BB8/int_days","v":4.1666666666666666E-3}]
[null,null,null,"Total Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"M160+M159","v":0},{"$f":"N160+N159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3]
[]
[null,null,null,"Interest During Construction Accrued",null,null,null,null,null,{"$f":"SUM(M163:BB163)","v":2195.4786359655436},"IDC",null,{"$f":"M161*M148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.0776999448688,123.58896470601832,138.6106199175116,162.97133119477579,176.97805665583843,202.87172619777212,223.04529909317196,219.80380307591676,263.62810991996849,275.04129602452844,304.86172923517313,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction Capitalised",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G445","v":false},null,null,{"$f":"SUM(M164:BB164)","v":0},null,null,{"$f":"M163*$G164","v":0},{"$f":"N163*$G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction paid",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M165:BB165)","v":2195.4786359655436},null,null,{"$f":"M163-M164","v":0},{"$f":"N163-N164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.0776999448688,123.58896470601832,138.6106199175116,162.97133119477579,176.97805665583843,202.87172619777212,223.04529909317196,219.80380307591676,263.62810991996849,275.04129602452844,304.86172923517313,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Interest",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!$G$568*H166","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$565","v":true},null,{"$f":"SUM(M166:BB166)","v":178.01178129450341},"WHT",null,{"$f":"M163/(1-$G$166*$H$166)-M163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4387324279623357,10.020726868055533,11.23869891223066,13.213891718495319,14.349572161284186,16.449058880900424,18.084753980527438,17.821929979128385,21.375252155673081,22.300645623610421,24.718518586635639,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"IFERROR(M166/(M163+M166),0)","v":0},{"$f":"IFERROR(N166/(N163+N166),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5000000000000011E-2,7.4999999999999956E-2,7.4999999999999942E-2,7.4999999999999914E-2,7.4999999999999942E-2,7.4999999999999928E-2,7.4999999999999928E-2,7.4999999999999997E-2,7.4999999999999872E-2,7.5000000000000025E-2,7.4999999999999942E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Financing Fees --\"&A144","v":"Financing Fees --Senior Debt: Development Bank"}]
[null,null,null,"Undrawn Balance",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M146-M148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47834.006000204601,32725.952782401066,29893.672413847104,27042.413012577861,24176.877278382311,21287.297501828834,18384.884455366711,15456.462583453831,12508.394791575127,9565.4093989188477,6577.811596525331,3579.8840144536662,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee Rate",null,"% p.p.",{"$f":"'Input Constant'!G472","v":7.4999999999999997E-3},null,null,null,null,null,{"$f":"$G$171*M8/int_days","v":6.4583333333333333E-4},6.041666666666667E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4]
[null,null,null,"Commitment Fee Amount",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M172:BB172)","v":157.9116318381194},"COM FEE",null,{"$f":"M170*M171*M6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.896253750127872,21.135511171967355,19.306330100609589,16.90150813286116,15.614233242288575,13.30456093864302,11.873571210757667,9.9822987518139321,7.2965636284188236,6.1776602368017555,4.1111322478283316,2.3120084260013258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Commitment Fee",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$566","v":true},null,{"$f":"SUM(M173:BB173)","v":12.803645824712381},"WHT",null,{"$f":"IF($H$173,M172*$G$173/(1-$G$173)*1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4240205743346923,1.7136900950243801,1.5653781162656422,1.3703925513130668,1.2660189115369114,1.0787481842142987,0.96272199006143244,0.80937557447139985,0.59161326716909379,0.50089137055149358,0.33333504712121603,0.18746014264875616,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Financial Close Flag",null,"flag",null,null,null,null,null,null,{"$f":"'Timing Flags'!N21","v":0},{"$f":"'Timing Flags'!O21","v":0},{"$f":"'Timing Flags'!P21","v":0},{"$f":"'Timing Flags'!Q21","v":0},{"$f":"'Timing Flags'!R21","v":0},{"$f":"'Timing Flags'!S21","v":0},{"$f":"'Timing Flags'!T21","v":0},{"$f":"'Timing Flags'!U21","v":0},{"$f":"'Timing Flags'!V21","v":0},{"$f":"'Timing Flags'!W21","v":0},{"$f":"'Timing Flags'!X21","v":0},{"$f":"'Timing Flags'!Y21","v":0},{"$f":"'Timing Flags'!Z21","v":0},{"$f":"'Timing Flags'!AA21","v":0},{"$f":"'Timing Flags'!AB21","v":0},{"$f":"'Timing Flags'!AC21","v":0},{"$f":"'Timing Flags'!AD21","v":0},{"$f":"'Timing Flags'!AE21","v":1},{"$f":"'Timing Flags'!AF21","v":0},{"$f":"'Timing Flags'!AG21","v":0},{"$f":"'Timing Flags'!AH21","v":0},{"$f":"'Timing Flags'!AI21","v":0},{"$f":"'Timing Flags'!AJ21","v":0},{"$f":"'Timing Flags'!AK21","v":0},{"$f":"'Timing Flags'!AL21","v":0},{"$f":"'Timing Flags'!AM21","v":0},{"$f":"'Timing Flags'!AN21","v":0},{"$f":"'Timing Flags'!AO21","v":0},{"$f":"'Timing Flags'!AP21","v":0},{"$f":"'Timing Flags'!AQ21","v":0},{"$f":"'Timing Flags'!AR21","v":0},{"$f":"'Timing Flags'!AS21","v":0},{"$f":"'Timing Flags'!AT21","v":0},{"$f":"'Timing Flags'!AU21","v":0},{"$f":"'Timing Flags'!AV21","v":0},{"$f":"'Timing Flags'!AW21","v":0},{"$f":"'Timing Flags'!AX21","v":0},{"$f":"'Timing Flags'!AY21","v":0},{"$f":"'Timing Flags'!AZ21","v":0},{"$f":"'Timing Flags'!BA21","v":0},{"$f":"'Timing Flags'!BB21","v":0},{"$f":"'Timing Flags'!BC21","v":0}]
[null,null,null,"Total Upfront Fees",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G469","v":0.01},{"$f":"'Input Constant'!G468","v":0},{"$f":"I146","v":47834.006000204601},{"$f":"SUM(M176:BB176)","v":478.34006000204602},"FRONT FEE",null,{"$f":"($G$176*$I$176+$H$176)*M175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.34006000204602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Upfront Fees",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$567","v":true},null,{"$f":"SUM(M177:BB177)","v":38.784329189355077},"WHT",null,{"$f":"IF($H$177,M176*$G$177/(1-$G$177))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.784329189355077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Fees",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M176+M172","v":0},{"$f":"N176+N172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,508.23631375217388,21.135511171967355,19.306330100609589,16.90150813286116,15.614233242288575,13.30456093864302,11.873571210757667,9.9822987518139321,7.2965636284188236,6.1776602368017555,4.1111322478283316,2.3120084260013258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Fees Capitalised",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G446","v":false},null,null,null,null,null,{"$f":"$G$180*M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Fees Paid",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M179-M180","v":0},{"$f":"N179-N180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,508.23631375217388,21.135511171967355,19.306330100609589,16.90150813286116,15.614233242288575,13.30456093864302,11.873571210757667,9.9822987518139321,7.2965636284188236,6.1776602368017555,4.1111322478283316,2.3120084260013258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"PRG -- \"&A144","v":"PRG -- Senior Debt: Development Bank"}]
[null,null,null,"PRG Coverage Percent",null,"%",{"$f":"'Input Constant'!G561","v":1},null,null,null,null,null,{"$f":"$G184*M148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,17940.333586357498,20791.59298762674,23657.12872182229,26546.708498375767,29449.12154483789,32377.54341675077,35325.611208629474,38268.596601285753,41256.19440367927,44254.121985750935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PRG Rate on Beginning Balance",null,"% p.p.",{"$f":"'Input Constant'!$G$562","v":0.02},null,null,null,null,null,{"$f":"$G$185*M8/int_days","v":1.7222222222222222E-3},1.6111111111111109E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3]
[null,null,null,"PRG Payment ",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M186:BB186)","v":548.8696589913859},"PRG",null,{"$f":"M185*M184","v":0},{"$f":"N185*N184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.019424986217199,30.897241176504579,34.6526549793779,40.742832798693946,44.244514163959607,50.71793154944303,55.761324773292991,54.95095076897919,65.907027479992124,68.760324006132109,76.215432308793282,{"$f":"AP185*AP184","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'Input Constant'!E438","v":"Senior Debt: concessional "}]
[null,null,"Commitment",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G438","v":0},{"$f":"I69","v":47834.006000204601},{"$f":"H189*G189","v":0},null,"COMMIT",null,{"$f":"$I$189*M6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance"]
[null,null,null,"Balance b/f",null,{"$f":"units","v":"$000's"},null,null,null,null,"BEG BAL",null,{"$f":"L196","v":0},{"$f":"M196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Drawdown",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G438","v":0},null,null,{"$f":"SUM(M192:BB192)","v":0},"DRAW",null,{"$f":"M142*$G$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D207","v":"Interest During Construction Capitalised"},null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M193:BB193)","v":0},"INT CAP",null,{"$f":"M207","v":0},{"$f":"N207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees Capitalised",null,null,null,null,null,{"$f":"SUM(M194:BB194)","v":0},"FEE CAP",null,{"$f":"M222","v":0},{"$f":"N222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Transfer Out",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M195:BB195)","v":0},null,null,{"$f":"SUM(M191:M194)*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M191+M192+M193+M194-M195","v":0},{"$f":"N191+N192+N193+N194-N195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Interest -- \"&A188","v":"Interest -- Senior Debt: concessional "},null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!220:220,'Input Time Series'!222:222)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!220:220,'Input Time Series'!222:222)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!220:220,'Input Time Series'!222:222)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!220:220,'Input Time Series'!222:222)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!220:220,'Input Time Series'!222:222)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!220:220,'Input Time Series'!222:222)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!220:220,'Input Time Series'!222:222)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!220:220,'Input Time Series'!222:222)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!220:220,'Input Time Series'!222:222)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!220:220,'Input Time Series'!222:222)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!220:220,'Input Time Series'!222:222)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!220:220,'Input Time Series'!222:222)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!220:220,'Input Time Series'!222:222)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!220:220,'Input Time Series'!222:222)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AD8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AE4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AE8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AF4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AF8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AG4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AG8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AH4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AH8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AI4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AI8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AJ4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AJ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AK4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AK8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AL4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AL8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AM4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AM8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AN4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AN8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AO4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AO8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AP4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AP8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AQ4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AQ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AR4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AR8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AS4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AS8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AT4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AT8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AU4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AU8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AV4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AV8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AW4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AW8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AX4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AX8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AY4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AY8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AZ4,'Input Time Series'!220:220,'Input Time Series'!222:222)*AZ8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(BA4,'Input Time Series'!220:220,'Input Time Series'!222:222)*BA8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(BB4,'Input Time Series'!220:220,'Input Time Series'!222:222)*BB8/int_days","v":2.4999999999999996E-3}]
[null,null,null,"Hedged Rate",null,"% p.p.",{"$f":"'Input Constant'!G499","v":0},null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!226:226,'Input Time Series'!227:227)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!226:226,'Input Time Series'!227:227)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!226:226,'Input Time Series'!227:227)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!226:226,'Input Time Series'!227:227)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!226:226,'Input Time Series'!227:227)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!226:226,'Input Time Series'!227:227)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!226:226,'Input Time Series'!227:227)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!226:226,'Input Time Series'!227:227)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!226:226,'Input Time Series'!227:227)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!226:226,'Input Time Series'!227:227)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!226:226,'Input Time Series'!227:227)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!226:226,'Input Time Series'!227:227)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!226:226,'Input Time Series'!227:227)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!226:226,'Input Time Series'!227:227)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AD8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AE4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AE8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AF4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AF8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AG4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AG8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AH4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AH8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AI4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AI8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AJ4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AJ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AK4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AK8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AL4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AL8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AM4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AM8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AN4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AN8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AO4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AO8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AP4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AP8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AQ4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AQ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AR4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AR8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AS4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AS8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AT4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AT8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AU4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AU8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AV4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AV8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AW4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AW8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AX4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AX8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AY4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AY8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AZ4,'Input Time Series'!226:226,'Input Time Series'!227:227)*AZ8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(BA4,'Input Time Series'!226:226,'Input Time Series'!227:227)*BA8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(BB4,'Input Time Series'!226:226,'Input Time Series'!227:227)*BB8/int_days","v":2.4999999999999996E-3}]
[null,null,null,"Unhedged Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!220:220,'Input Time Series'!221:221)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!220:220,'Input Time Series'!221:221)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!220:220,'Input Time Series'!221:221)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!220:220,'Input Time Series'!221:221)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!220:220,'Input Time Series'!221:221)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!220:220,'Input Time Series'!221:221)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!220:220,'Input Time Series'!221:221)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!220:220,'Input Time Series'!221:221)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!220:220,'Input Time Series'!221:221)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!220:220,'Input Time Series'!221:221)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!220:220,'Input Time Series'!221:221)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!220:220,'Input Time Series'!221:221)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!220:220,'Input Time Series'!221:221)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!220:220,'Input Time Series'!221:221)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AD8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(AE4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AE8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AF4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AF8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AG4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AG8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(AH4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AH8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AI4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AI8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(AJ4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AJ8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AK4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AK8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AL4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AL8/int_days","v":7.7777777777777779E-2},{"$f":"LOOKUP(AM4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AM8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AN4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AN8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(AO4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AO8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AP4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AP8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(AQ4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AQ8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AR4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AR8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AS4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AS8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(AT4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AT8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AU4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AU8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(AV4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AV8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AW4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AW8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AX4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AX8/int_days","v":7.7777777777777779E-2},{"$f":"LOOKUP(AY4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AY8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(AZ4,'Input Time Series'!220:220,'Input Time Series'!221:221)*AZ8/int_days","v":8.3333333333333329E-2},{"$f":"LOOKUP(BA4,'Input Time Series'!220:220,'Input Time Series'!221:221)*BA8/int_days","v":8.611111111111111E-2},{"$f":"LOOKUP(BB4,'Input Time Series'!220:220,'Input Time Series'!221:221)*BB8/int_days","v":8.3333333333333329E-2}]
[null,null,null,"Hedged %",null,"%",{"$f":"'Input Constant'!G498","v":0},null,null,null,null,null,{"$f":"M200*M198+(1-M200)*M199","v":0},{"$f":"N200*N198+(1-N200)*N199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3]
[null,null,null,"Applied Base Rate",null,"% p.a.",null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AE4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AF4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AG4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AH4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AI4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AJ4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AK4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AL4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AM4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AN4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AO4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AP4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AQ4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AR4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AS4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AT4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AU4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AV4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AW4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AX4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AY4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AZ4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BA4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BB4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02}]
[null,null,null,"Margin",null,"% p.a.",null,null,null,null,null,null,{"$f":"M202+M201","v":0},{"$f":"N202+N201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2499999999999999E-2,2.2583333333333334E-2,2.2583333333333334E-2,2.2499999999999999E-2,2.2583333333333334E-2,2.2499999999999999E-2,2.2583333333333334E-2,2.2583333333333334E-2,2.2333333333333334E-2,2.2583333333333334E-2,2.2499999999999999E-2,2.2583333333333334E-2,2.2499999999999999E-2,2.2583333333333334E-2,2.2583333333333334E-2,2.2499999999999999E-2,2.2583333333333334E-2,2.2499999999999999E-2,2.2583333333333334E-2,2.2583333333333334E-2,2.2333333333333334E-2,2.2583333333333334E-2,2.2499999999999999E-2,2.2583333333333334E-2,2.2499999999999999E-2]
[null,null,null,"Total Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"(M202+M203)/int_days*M8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5416666666666665E-3,3.6668981481481483E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.6668981481481483E-3,3.2925925925925926E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.6668981481481483E-3,3.2925925925925926E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.5416666666666665E-3]
[]
[null,null,null,"Interest During Construction Accrued",null,null,null,null,null,{"$f":"SUM(M206:BB206)","v":0},"IDC",null,{"$f":"M204*M191","v":0},{"$f":"N204*N191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction Capitalised",null,{"$f":"'Input Constant'!$G$637","v":"USD '000"},{"$f":"'Input Constant'!G480","v":false},null,null,{"$f":"SUM(M207:BB207)","v":0},null,null,{"$f":"M206*$G$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction paid",null,{"$f":"'Input Constant'!$G$637","v":"USD '000"},null,null,null,{"$f":"SUM(M208:BB208)","v":0},null,null,{"$f":"M206-M207","v":0},{"$f":"N206-N207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Interest",null,{"$f":"'Input Constant'!$G$637","v":"USD '000"},{"$f":"'Input Constant'!$G$568*H209","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$565","v":true},null,{"$f":"SUM(M209:BB209)","v":0},"WHT",null,{"$f":"IF($H$209,M206/(1-$G$209)-M206)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Financing Fees -- \"&A188","v":"Financing Fees -- Senior Debt: concessional "}]
[null,null,null,"Undrawn Balance",null,null,null,null,null,null,null,null,{"$f":"M189-M191","v":0},{"$f":"N189-N191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee",null,"% p.p.",{"$f":"'Input Constant'!G506","v":7.4999999999999997E-3},null,null,null,null,null,{"$f":"$G$213*M8/int_days","v":6.4583333333333333E-4},6.041666666666667E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4]
[null,null,null,"Commitment Fee Amount",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M214:BB214)","v":0},"COM FEE",null,{"$f":"M213*M212*M6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Commitment Fee",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$566","v":true},null,{"$f":"SUM(M215:BB215)","v":0},"WHT",null,{"$f":"IF($H$215,M214/(1-$G$215)-M214)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Financial Close Flag",null,"flag",null,null,null,null,null,null,{"$f":"M175","v":0},{"$f":"N175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Upfront Fees",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G504","v":0.01},{"$f":"I189","v":0},null,{"$f":"SUM(M218:BB218)","v":0},"FRONT FEE",null,{"$f":"$H$218*$G$218*M217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Upfront Fees",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$567","v":true},null,{"$f":"SUM(M219:BB219)","v":0},"WHT",null,{"$f":"IF($H$219,M218/(1-$G$219)-M218)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Fees",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M221:BB221)","v":0},null,null,{"$f":"M218+M214","v":0},{"$f":"N218+N214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees Capitalised",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G481","v":false},null,null,{"$f":"SUM(M222:BB222)","v":0},null,null,{"$f":"M221*$G222","v":0},{"$f":"N221*$G222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees Paid",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M223:BB223)","v":0},null,null,{"$f":"M221-M222","v":0},{"$f":"N221-N222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"PRG -- \"&A188","v":"PRG -- Senior Debt: concessional "}]
[null,null,null,"PRG Coverage Percent",null,"%",{"$f":"'Input Constant'!G561","v":1},null,null,null,null,null,{"$f":"$G226*M191","v":0},{"$f":"$G226*N191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PRG Rate on Beginning Balance",null,"% p.p.",{"$f":"'Input Constant'!$G$562","v":0.02},null,null,null,null,null,{"$f":"$G$227*M8/int_days","v":1.7222222222222222E-3},1.6111111111111109E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3]
[null,null,null,"PRG Payment ",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M228:BB228)","v":0},"PRG",null,{"$f":"M226*M227","v":0},{"$f":"N226*N227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'Input Constant'!E439","v":"Senior Debt: DEG"}]
[null,null,"Commitment",null,null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G513","v":0},{"$f":"I69","v":47834.006000204601},{"$f":"G231*H231","v":0},{"$f":"SUM(M231:BB231)","v":0},"COMMIT",null,{"$f":"$I$231*M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Balance"]
[null,null,null,"Balance b/f",null,{"$f":"units","v":"$000's"},null,null,null,null,"BEG BAL",null,{"$f":"L238","v":0},{"$f":"M238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Drawdown",null,"$000's",{"$f":"'Input Constant'!G513","v":0},null,null,{"$f":"SUM(M234:BB234)","v":0},"DRAW",null,{"$f":"$G$234*M142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D249","v":"Interest During Construction Capitalised"},null,"$000's",null,null,null,{"$f":"SUM(M235:BB235)","v":0},"INT CAP",null,{"$f":"M249","v":0},{"$f":"N249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees Capitalised During Construction",null,"$000's",null,null,null,{"$f":"SUM(M236:BB236)","v":0},"FEE CAP",null,{"$f":"M264","v":0},{"$f":"N264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Transfer Out",null,"$000's",null,null,null,{"$f":"SUM(M237:BB237)","v":0},null,null,{"$f":"SUM(M233:M236)*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,"$000's",null,null,null,null,null,null,{"$f":"M233+M234+M235+M236-M237","v":0},{"$f":"N233+N234+N235+N236-N237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Interest Rate  -- \"&A230","v":"Interest Rate  -- Senior Debt: DEG"}]
[null,null,null,"Hedged Rate",null,"% p.p.",{"$f":"'Input Constant'!G517","v":0},null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!235:235,'Input Time Series'!237:237)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!235:235,'Input Time Series'!237:237)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!235:235,'Input Time Series'!237:237)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!235:235,'Input Time Series'!237:237)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!235:235,'Input Time Series'!237:237)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!235:235,'Input Time Series'!237:237)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!235:235,'Input Time Series'!237:237)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!235:235,'Input Time Series'!237:237)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!235:235,'Input Time Series'!237:237)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!235:235,'Input Time Series'!237:237)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!235:235,'Input Time Series'!237:237)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!235:235,'Input Time Series'!237:237)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!235:235,'Input Time Series'!237:237)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!235:235,'Input Time Series'!237:237)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AD8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AE4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AE8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AF4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AF8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AG4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AG8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AH4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AH8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AI4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AI8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AJ4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AJ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AK4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AK8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AL4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AL8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AM4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AM8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AN4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AN8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AO4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AO8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AP4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AP8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AQ4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AQ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AR4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AR8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AS4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AS8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AT4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AT8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AU4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AU8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AV4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AV8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AW4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AW8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AX4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AX8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AY4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AY8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AZ4,'Input Time Series'!235:235,'Input Time Series'!237:237)*AZ8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(BA4,'Input Time Series'!235:235,'Input Time Series'!237:237)*BA8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(BB4,'Input Time Series'!235:235,'Input Time Series'!237:237)*BB8/int_days","v":2.4999999999999996E-3}]
[null,null,null,"Unhedged Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!241:241,'Input Time Series'!242:242)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!241:241,'Input Time Series'!242:242)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!241:241,'Input Time Series'!242:242)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!241:241,'Input Time Series'!242:242)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!241:241,'Input Time Series'!242:242)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!241:241,'Input Time Series'!242:242)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!241:241,'Input Time Series'!242:242)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!241:241,'Input Time Series'!242:242)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!241:241,'Input Time Series'!242:242)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!241:241,'Input Time Series'!242:242)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!241:241,'Input Time Series'!242:242)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!241:241,'Input Time Series'!242:242)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!241:241,'Input Time Series'!242:242)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!241:241,'Input Time Series'!242:242)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AD8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AE4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AE8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AF4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AF8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AG4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AG8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AH4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AH8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AI4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AI8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AJ4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AJ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AK4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AK8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AL4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AL8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AM4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AM8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AN4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AN8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AO4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AO8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AP4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AP8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AQ4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AQ8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AR4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AR8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AS4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AS8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AT4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AT8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AU4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AU8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(AV4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AV8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AW4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AW8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AX4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AX8/int_days","v":2.3333333333333331E-3},{"$f":"LOOKUP(AY4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AY8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(AZ4,'Input Time Series'!241:241,'Input Time Series'!242:242)*AZ8/int_days","v":2.4999999999999996E-3},{"$f":"LOOKUP(BA4,'Input Time Series'!241:241,'Input Time Series'!242:242)*BA8/int_days","v":2.5833333333333333E-3},{"$f":"LOOKUP(BB4,'Input Time Series'!241:241,'Input Time Series'!242:242)*BB8/int_days","v":2.4999999999999996E-3}]
[null,null,null,"Hedged %",null,"%",{"$f":"'Input Constant'!G516","v":0},null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AE4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AF4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AG4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AH4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AI4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AJ4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AK4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AL4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AM4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AN4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AO4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AP4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AQ4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AR4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AS4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AT4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AU4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AV4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AW4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AX4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AY4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AZ4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BA4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BB4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1}]
[null,null,null,"Applied Base Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"M243*M241+(1-M243)*M242","v":0},{"$f":"N243*N241+(1-N243)*N242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3]
[null,null,null,"Margin",null,"% p.p.",null,null,null,null,null,null,{"$f":"LOOKUP(M4,'Input Time Series'!245:245,'Input Time Series'!246:246)*M8/int_days","v":0},{"$f":"LOOKUP(N4,'Input Time Series'!245:245,'Input Time Series'!246:246)*N8/int_days","v":0},{"$f":"LOOKUP(O4,'Input Time Series'!245:245,'Input Time Series'!246:246)*O8/int_days","v":0},{"$f":"LOOKUP(P4,'Input Time Series'!245:245,'Input Time Series'!246:246)*P8/int_days","v":0},{"$f":"LOOKUP(Q4,'Input Time Series'!245:245,'Input Time Series'!246:246)*Q8/int_days","v":0},{"$f":"LOOKUP(R4,'Input Time Series'!245:245,'Input Time Series'!246:246)*R8/int_days","v":0},{"$f":"LOOKUP(S4,'Input Time Series'!245:245,'Input Time Series'!246:246)*S8/int_days","v":0},{"$f":"LOOKUP(T4,'Input Time Series'!245:245,'Input Time Series'!246:246)*T8/int_days","v":0},{"$f":"LOOKUP(U4,'Input Time Series'!245:245,'Input Time Series'!246:246)*U8/int_days","v":0},{"$f":"LOOKUP(V4,'Input Time Series'!245:245,'Input Time Series'!246:246)*V8/int_days","v":0},{"$f":"LOOKUP(W4,'Input Time Series'!245:245,'Input Time Series'!246:246)*W8/int_days","v":0},{"$f":"LOOKUP(X4,'Input Time Series'!245:245,'Input Time Series'!246:246)*X8/int_days","v":0},{"$f":"LOOKUP(Y4,'Input Time Series'!245:245,'Input Time Series'!246:246)*Y8/int_days","v":0},{"$f":"LOOKUP(Z4,'Input Time Series'!245:245,'Input Time Series'!246:246)*Z8/int_days","v":0},{"$f":"LOOKUP(AA4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AA8/int_days","v":0},{"$f":"LOOKUP(AB4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AB8/int_days","v":0},{"$f":"LOOKUP(AC4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AC8/int_days","v":0},{"$f":"LOOKUP(AD4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AD8/int_days","v":0},{"$f":"LOOKUP(AE4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AE8/int_days","v":0},{"$f":"LOOKUP(AF4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AF8/int_days","v":0},{"$f":"LOOKUP(AG4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AG8/int_days","v":0},{"$f":"LOOKUP(AH4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AH8/int_days","v":0},{"$f":"LOOKUP(AI4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AI8/int_days","v":0},{"$f":"LOOKUP(AJ4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AJ8/int_days","v":0},{"$f":"LOOKUP(AK4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AK8/int_days","v":0},{"$f":"LOOKUP(AL4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AL8/int_days","v":0},{"$f":"LOOKUP(AM4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AM8/int_days","v":0},{"$f":"LOOKUP(AN4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AN8/int_days","v":0},{"$f":"LOOKUP(AO4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AO8/int_days","v":0},{"$f":"LOOKUP(AP4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AP8/int_days","v":0},{"$f":"LOOKUP(AQ4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AQ8/int_days","v":0},{"$f":"LOOKUP(AR4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AR8/int_days","v":0},{"$f":"LOOKUP(AS4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AS8/int_days","v":0},{"$f":"LOOKUP(AT4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AT8/int_days","v":0},{"$f":"LOOKUP(AU4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AU8/int_days","v":0},{"$f":"LOOKUP(AV4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AV8/int_days","v":0},{"$f":"LOOKUP(AW4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AW8/int_days","v":0},{"$f":"LOOKUP(AX4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AX8/int_days","v":0},{"$f":"LOOKUP(AY4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AY8/int_days","v":0},{"$f":"LOOKUP(AZ4,'Input Time Series'!245:245,'Input Time Series'!246:246)*AZ8/int_days","v":0},{"$f":"LOOKUP(BA4,'Input Time Series'!245:245,'Input Time Series'!246:246)*BA8/int_days","v":0},{"$f":"LOOKUP(BB4,'Input Time Series'!245:245,'Input Time Series'!246:246)*BB8/int_days","v":0}]
[null,null,null,"Total Rate",null,"% p.p.",null,null,null,null,null,null,{"$f":"(M244+M245)","v":0},{"$f":"(N244+N245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3]
[]
[null,null,null,"Interest During Construction Accrued",null,null,null,null,null,{"$f":"SUM(M248:BB248)","v":0},"IDC",null,{"$f":"M246*M233","v":0},{"$f":"N246*N233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction Capitalised",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G514","v":false},null,null,{"$f":"SUM(M249:BB249)","v":0},null,null,{"$f":"M248*$G249","v":0},{"$f":"N248*$G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction paid",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M250:BB250)","v":0},null,null,{"$f":"M248-M249","v":0},{"$f":"N248-N249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Interest",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!$G$568*H251","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$565","v":true},null,{"$f":"SUM(M251:BB251)","v":0},"WHT",null,{"$f":"IF($H$251,M250*$G$251/(1-$G$251))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J251/(J250+J251)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"\"Financing Fees -- \"&A230","v":"Financing Fees -- Senior Debt: DEG"}]
[null,null,null,"Undrawn Balance",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M231-M233","v":0},{"$f":"N231-N233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee",null,"% p.p.",{"$f":"'Input Constant'!G540","v":7.4999999999999997E-3},null,null,{"$f":"SUM(M255:BB255)","v":2.6604166666666651E-2},null,null,{"$f":"$G$255*M8/int_days","v":6.4583333333333333E-4},6.041666666666667E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.4583333333333333E-4,5.8333333333333327E-4,6.4583333333333333E-4,6.249999999999999E-4,6.4583333333333333E-4,6.249999999999999E-4]
[null,null,null,"Commitment Fee",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M256:BB256)","v":0},"COM FEE",null,{"$f":"M255*M254*M6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Commitment Fee",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$566","v":true},null,{"$f":"SUM(M257:BB257)","v":0},"WHT",null,{"$f":"IF($H$257,M256/(1-$G$257)-M256)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J256,J257/(J256+J257))","v":false}]
[null,null,null,"FC Flag",null,"flag",null,null,null,null,null,null,{"$f":"'Timing Flags'!N21","v":0},{"$f":"'Timing Flags'!O21","v":0},{"$f":"'Timing Flags'!P21","v":0},{"$f":"'Timing Flags'!Q21","v":0},{"$f":"'Timing Flags'!R21","v":0},{"$f":"'Timing Flags'!S21","v":0},{"$f":"'Timing Flags'!T21","v":0},{"$f":"'Timing Flags'!U21","v":0},{"$f":"'Timing Flags'!V21","v":0},{"$f":"'Timing Flags'!W21","v":0},{"$f":"'Timing Flags'!X21","v":0},{"$f":"'Timing Flags'!Y21","v":0},{"$f":"'Timing Flags'!Z21","v":0},{"$f":"'Timing Flags'!AA21","v":0},{"$f":"'Timing Flags'!AB21","v":0},{"$f":"'Timing Flags'!AC21","v":0},{"$f":"'Timing Flags'!AD21","v":0},{"$f":"'Timing Flags'!AE21","v":1},{"$f":"'Timing Flags'!AF21","v":0},{"$f":"'Timing Flags'!AG21","v":0},{"$f":"'Timing Flags'!AH21","v":0},{"$f":"'Timing Flags'!AI21","v":0},{"$f":"'Timing Flags'!AJ21","v":0},{"$f":"'Timing Flags'!AK21","v":0},{"$f":"'Timing Flags'!AL21","v":0},{"$f":"'Timing Flags'!AM21","v":0},{"$f":"'Timing Flags'!AN21","v":0},{"$f":"'Timing Flags'!AO21","v":0},{"$f":"'Timing Flags'!AP21","v":0},{"$f":"'Timing Flags'!AQ21","v":0},{"$f":"'Timing Flags'!AR21","v":0},{"$f":"'Timing Flags'!AS21","v":0},{"$f":"'Timing Flags'!AT21","v":0},{"$f":"'Timing Flags'!AU21","v":0},{"$f":"'Timing Flags'!AV21","v":0},{"$f":"'Timing Flags'!AW21","v":0},{"$f":"'Timing Flags'!AX21","v":0},{"$f":"'Timing Flags'!AY21","v":0},{"$f":"'Timing Flags'!AZ21","v":0},{"$f":"'Timing Flags'!BA21","v":0},{"$f":"'Timing Flags'!BB21","v":0},{"$f":"'Timing Flags'!BC21","v":0}]
[null,null,null,"Total Upfront Fees",null,{"$f":"F257","v":"$000's"},{"$f":"'Input Constant'!G538","v":0.01},{"$f":"'Input Constant'!G537","v":0},{"$f":"I231","v":0},{"$f":"SUM(M260:BB260)","v":0},"FRONT FEE",null,{"$f":"($I$260*$G$260+$H$260)*M259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax on Upfront Fees",null,{"$f":"F260","v":"$000's"},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},{"$f":"'Input Constant'!$G$567","v":true},null,{"$f":"SUM(M261:BB261)","v":0},"WHT",null,{"$f":"IF($H$261,M260/(1-$G$261)-M260)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J260,J261/(J260+J261))","v":false}]
[null,null,null,"Total Fees",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M260+M256","v":0},{"$f":"N260+N256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capitalised Fees",null,{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G515","v":false},null,null,null,null,null,{"$f":"M263*$G264","v":0},{"$f":"N263*$G264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees Paid",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,{"$f":"M263-M264","v":0},{"$f":"N263-N264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"PRG -- \"&A230","v":"PRG -- Senior Debt: DEG"}]
[null,null,null,"PRG Coverage Percent",null,"%",{"$f":"'Input Constant'!G561","v":1},null,null,null,null,null,{"$f":"$G268*M233","v":0},{"$f":"$G268*N233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PRG Rate on Beginning Balance",null,"% p.p.",{"$f":"'Input Constant'!$G$562","v":0.02},null,null,null,null,null,{"$f":"$G$269*M8/int_days","v":1.7222222222222222E-3},1.6111111111111109E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3]
[null,null,null,"PRG Payment ",null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M270:BB270)","v":0},"PRG",null,{"$f":"M269*M268","v":0},{"$f":"N269*N268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Sum of Issue by Issue"]
[null,null,"Commitment",null,null,{"$f":"units","v":"$000's"},"COMMIT",null,null,null,null,null,{"$f":"SUMIF($K:$K,$G274,M:M)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K:$K,$G274,W:W)","v":0},0,0,0,0,0,0,47834.006000204601,47834.006000204601,47834.006000204601,{"$f":"SUMIF($K:$K,$G274,AG:AG)","v":47834.006000204601},47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,47834.006000204601,0,{"$f":"SUMIF($K:$K,$G274,AQ:AQ)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Draws",null,null,"$000's","DRAW",null,null,{"$f":"SUM(M275:BB275)","v":47834.006000217196},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,2832.2803685539629,2851.2594012692443,2865.5357341955491,2889.5797765534762,2902.4130464621244,2928.4218719128803,2948.067791878701,2942.9853926562769,2987.5978023935168,2997.927582071668,3579.8840144662636,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction - Debt Issues excluding WHT",null,null,"$000's","IDC",null,null,2195.4786359655436,"FIN",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.0776999448688,123.58896470601832,138.6106199175116,162.97133119477579,176.97805665583843,202.87172619777212,223.04529909317196,219.80380307591676,263.62810991996849,275.04129602452844,304.86172923517313,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction - Shareholder Debt",null,null,"$000's","SHL IDC",null,null,501.36009492755903,"FIN",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.128377765526402,27.623543203722146,31.140706121464238,36.780000585463974,40.119607885805273,46.176507888931908,50.977628920033403,50.437844778289616,60.694671255909967,63.567480594818406,70.713725927593771,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Witholding Taxes on Financing Cost",null,null,"$000's","WHT",null,null,{"$f":"SUM(M278:BB278)","v":229.59975630857087},"FIN",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.208349763689768,10.152422522986715,11.586104984321175,12.609091463543727,14.479910630032229,15.428320345498484,17.411780870961856,18.894129554998838,18.413543246297479,21.876143526224574,22.633980670731638,24.905978729284396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Front-End Fees",null,null,"$000's","FRONT FEE",null,null,478.34006000204602,"FIN",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.34006000204602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commitment Fees",null,null,"$000's","COM FEE",null,null,157.9116318381194,"FIN",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.896253750127872,21.135511171967355,19.306330100609589,16.90150813286116,15.614233242288575,13.30456093864302,11.873571210757667,9.9822987518139321,7.2965636284188236,6.1776602368017555,4.1111322478283316,2.3120084260013258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Capitalised",null,null,"$000's","INT CAP",null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees Capitalised",null,null,"$000's","FEE CAP",null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Beginning Balance",null,null,"$000's","BEG BAL",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,17940.333586357498,20791.59298762674,23657.12872182229,26546.708498375767,29449.12154483789,32377.54341675077,35325.611208629474,38268.596601285753,41256.19440367927,44254.121985750935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PRG Payments",null,null,"$000's","PRG",null,null,{"$f":"SUM(M284:BB284)","v":548.8696589913859},"FIN",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.019424986217199,30.897241176504579,34.6526549793779,40.742832798693946,44.244514163959607,50.71793154944303,55.761324773292991,54.95095076897919,65.907027479992124,68.760324006132109,76.215432308793282,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PRI Payments",null,null,"$000's","PRI",null,null,146.73136385060951,"FIN",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8300990588820163,8.1418936711769501,9.16293382835884,10.80606048514894,11.769942791864381,13.528819001209738,14.915336611294714,14.738158883011449,17.716128308006589,18.531376092641434,20.590615119014437,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Debt Fees During Construction",null,null,null,null,null,null,null,null,null,{"$f":"M284+M280+M279+M278","v":0},{"$f":"N284+N280+N279+N278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549.44466351586368,57.307358681171266,61.789676261435339,64.163254575782787,70.836976671014753,72.977395448101106,80.00328363116256,84.637753080105767,80.6610576436955,93.960831243018447,95.505436924692077,103.43341946407901,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accumulated Costs for Depreciation"]
[null,null,"Total Capitalised Financing Items",null,null,{"$f":"units","v":"$000's"},"FIN",null,null,{"$f":"SUMIF(K:K,G290,J:J)","v":4258.2912018838342},null,null,{"$f":"SUMIF($K:$K,$G$290,M:M)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549.44466351586368,191.34353545044846,221.14407784235271,243.07751444311745,281.39436893640345,301.8450027816092,342.5803367190764,373.57601770460582,365.64086438091329,435.99974072690344,452.64558963668037,499.59948974586035,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder Loan Interest",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M291:BB291)","v":501.36009492755903},null,null,{"$f":"M131","v":0},{"$f":"N131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.128377765526402,27.623543203722146,31.140706121464238,36.780000585463974,40.119607885805273,46.176507888931908,50.977628920033403,50.437844778289616,60.694671255909967,63.567480594818406,70.713725927593771,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Financing Items Including Shareholder Interest",null,null,{"$f":"units","v":"$000's"},null,null,null,{"$f":"SUM(M292:BB292)","v":4759.651296811393},null,null,{"$f":"M290+M291","v":0},{"$f":"N290+N291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549.44466351586368,214.47191321597487,248.76762104607485,274.21822056458171,318.17436952186745,341.96461066741449,388.75684460800829,424.55364662463921,416.0787091592029,496.69441198281339,516.21307023149882,570.31321567345412,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Reserve",null,null,null,null,null,null,{"$f":"SUM(M294:BB294)","v":731.18355999999983},null,null,{"$f":"M33","v":0},{"$f":"N33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,731.18355999999983,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Year",null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(M4)","v":2020},{"$f":"YEAR(N4)","v":2020},2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023]
[null,null,"Exchange Rate",null,null,"N/USD",null,null,null,null,null,null,{"$f":"LOOKUP(M296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(N296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(O296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(P296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(Q296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(R296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(S296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(T296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(U296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(V296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(W296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(X296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":426.25835426837943},{"$f":"LOOKUP(Y296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(Z296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AA296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AB296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AC296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AD296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AE296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AF296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AG296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AH296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AI296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AJ296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(AK296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AL296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AM296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AN296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AO296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AP296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AQ296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AR296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AS296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AT296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AU296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AV296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(AW296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AX296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AY296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(AZ296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(BA296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(BB296,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846}]
[]
[null,null,"Total Non-Financial Expenditures Including Non Refundable VAT",null,null,{"$f":"units","v":"$000's"},null,{"$f":"I299-J299","v":2400.0000000000218},{"$f":"J53+J54+J55+J56","v":59290.560000000005},{"$f":"SUM(M299:BB299)","v":56890.559999999983},null,null,{"$f":"LOOKUP(M4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+M18","v":0},{"$f":"LOOKUP(N4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+N18","v":0},{"$f":"LOOKUP(O4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+O18","v":0},{"$f":"LOOKUP(P4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+P18","v":0},{"$f":"LOOKUP(Q4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+Q18","v":0},{"$f":"LOOKUP(R4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+R18","v":0},{"$f":"LOOKUP(S4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+S18","v":0},{"$f":"LOOKUP(T4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+T18","v":0},{"$f":"LOOKUP(U4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+U18","v":0},{"$f":"LOOKUP(V4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+V18","v":0},{"$f":"LOOKUP(W4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+W18","v":0},{"$f":"LOOKUP(X4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+X18","v":0},{"$f":"LOOKUP(Y4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+Y18","v":0},{"$f":"LOOKUP(Z4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+Z18","v":0},{"$f":"LOOKUP(AA4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AA18","v":0},{"$f":"LOOKUP(AB4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AB18","v":0},{"$f":"LOOKUP(AC4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AC18","v":0},{"$f":"LOOKUP(AD4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AD18","v":19394.626293555521},{"$f":"LOOKUP(AE4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AE18","v":3408.1586670536954},{"$f":"LOOKUP(AF4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AF18","v":3408.1586670536954},{"$f":"LOOKUP(AG4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AG18","v":3408.7775039390795},{"$f":"LOOKUP(AH4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AH18","v":3408.1586670536954},{"$f":"LOOKUP(AI4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AI18","v":3408.1586670536954},{"$f":"LOOKUP(AJ4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AJ18","v":3408.1586670536954},{"$f":"LOOKUP(AK4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AK18","v":3408.1586670536954},{"$f":"LOOKUP(AL4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AL18","v":3408.7775039390795},{"$f":"LOOKUP(AM4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AM18","v":3408.1586670536954},{"$f":"LOOKUP(AN4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AN18","v":3408.1586670536954},{"$f":"LOOKUP(AO4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AO18","v":3413.1093621367522},{"$f":"LOOKUP(AP4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AP18","v":0},{"$f":"LOOKUP(AQ4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AQ18","v":0},{"$f":"LOOKUP(AR4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AR18","v":0},{"$f":"LOOKUP(AS4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AS18","v":0},{"$f":"LOOKUP(AT4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AT18","v":0},{"$f":"LOOKUP(AU4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AU18","v":0},{"$f":"LOOKUP(AV4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AV18","v":0},{"$f":"LOOKUP(AW4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AW18","v":0},{"$f":"LOOKUP(AX4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AX18","v":0},{"$f":"LOOKUP(AY4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AY18","v":0},{"$f":"LOOKUP(AZ4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+AZ18","v":0},{"$f":"LOOKUP(BA4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+BA18","v":0},{"$f":"LOOKUP(BB4,'Capital Expenditures'!4:4,'Capital Expenditures'!151:151)+BB18","v":0}]
[null,null,"Total Capitalsied Items in Nira",null,null,"Nira Mil",null,null,null,{"$f":"SUM(M300:BB300)","v":2267.1953792643549},null,null,{"$f":"M292*M297/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252.84058001666534,98.694566597142568,114.47658658138837,126.18831074821222,146.41582215316771,157.36349126234776,178.89609746532645,208.8425992233615,204.67368445226305,244.32943361318385,253.93087586769352,280.54333128360264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Non-Financial Expenditures Incl VAT in Nira",null,null,"Nira Mil",null,null,null,{"$f":"SUM(M301:BB301)","v":26720.58787459393},null,null,{"$f":"M299*M297/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8924.9179888111958,1568.3486825635564,1568.3486825635564,1568.6334556943661,1568.3486825635564,1568.3486825635564,1568.3486825635564,1676.510660671388,1676.8150733284606,1676.510660671388,1676.510660671388,1678.9459619279617,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Non-Financial + Financing Items",null,null,null,null,null,{"$f":"J303-J305","v":0},{"$f":"SUM(M303:BB303)","v":62381.394856811399},null,null,{"$f":"M299+M292+M294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19944.070957071384,3622.6305802696702,3656.9262880997703,3682.9957245036612,3726.3330365755628,3750.1232777211098,3796.9155116617035,3832.7123136783348,3824.8562130982823,3904.8530790365089,3924.3717372851943,4714.6061378102058,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Uses of Funds Including Development Cost",null,null,null,null,null,null,{"$f":"SUM(M305:BB305)","v":62381.394856811399},null,null,{"$f":"M303","v":0},{"$f":"N303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19944.070957071384,3622.6305802696702,3656.9262880997703,3682.9957245036612,3726.3330365755628,3750.1232777211098,3796.9155116617035,3832.7123136783348,3824.8562130982823,3904.8530790365089,3924.3717372851943,4714.6061378102058,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Development Costs Pushed Forward",null,null,null,null,null,null,{"$f":"SUM(M306:BB306)","v":-3999.9999999999982},null,null,{"$f":"-M15","v":0},{"$f":"-N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3999.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Development Cost",null,null,null,null,null,null,{"$f":"SUM(M307:BB307)","v":3999.9999999999982},null,null,{"$f":"LOOKUP(M4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":1029.685157421289},{"$f":"LOOKUP(N4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(O4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(P4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(Q4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(R4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(S4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(T4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(U4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(V4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(W4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(X4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(Y4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(Z4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(AA4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(AB4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(AC4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(AD4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AE4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AF4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AG4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AH4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AI4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AJ4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AK4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AL4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AM4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AN4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AO4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AP4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AQ4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AR4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AS4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AT4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AU4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AV4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AW4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AX4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AY4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AZ4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BA4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BB4,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0}]
[null,null,"Total Investment including Financing Fees",null,null,null,null,null,null,{"$f":"SUM(M308:BB308)","v":62381.394856811399},null,null,{"$f":"M305+M306+M307","v":1029.685157421289},{"$f":"N305+N306+N307","v":278.35627640725085},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,15944.070957071386,3622.6305802696702,3656.9262880997703,3682.9957245036612,3726.3330365755628,3750.1232777211098,3796.9155116617035,3832.7123136783348,3824.8562130982823,3904.8530790365089,3924.3717372851943,4714.6061378102058,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Outflow without Development Fee",null,null,null,null,null,null,null,null,null,{"$f":"M308-M16","v":1029.685157421289},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,12944.070957071386,3622.6305802696702,3656.9262880997703,3682.9957245036612,3726.3330365755628,3750.1232777211098,3796.9155116617035,3832.7123136783348,3824.8562130982823,3904.8530790365089,3924.3717372851943,4714.6061378102058,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Total Debt  Funded",null,null,null,null,null,null,null,null,null,{"$f":"M275","v":0},{"$f":"N275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15108.053217803536,2832.2803685539629,2851.2594012692443,2865.5357341955491,2889.5797765534762,2902.4130464621244,2928.4218719128803,2948.067791878701,2942.9853926562769,2987.5978023935168,2997.927582071668,3579.8840144662636,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Equity Cash Flow",null,null,null,null,null,null,null,null,null,{"$f":"M309-M310","v":1029.685157421289},{"$f":"N309-N310","v":278.35627640725085},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,-2163.9822607321494,790.35021171570725,805.66688683052598,817.45999030811208,836.75326002208658,847.71023125898546,868.49363974882317,884.64452179963382,881.87082044200542,917.25527664299216,926.4441552135263,1134.7221233439423,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder Loan Funded Plus Capitalised Interest",null,null,null,null,null,null,null,null,null,{"$f":"M123+M291","v":0},{"$f":"N123+N291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.3451595118972,652.5240152219626,661.23674348577663,667.92642483158636,678.90883981956983,685.1002848773885,696.93692386957207,706.10380489307818,704.43459870190668,724.60529401002486,729.77360994407809,866.24350692009693,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Common Equity Funded",null,null,null,null,null,null,null,null,null,{"$f":"M311-M312","v":1029.685157421289},{"$f":"N311-N312","v":278.35627640725085},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,-5521.3274202440462,137.82619649374465,144.43014334474935,149.53356547652572,157.84442020251674,162.60994638159696,171.5567158792511,178.54071690655564,177.43622174009874,192.64998263296729,196.67054526944821,268.47861642384532,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Common Equity Funded Plus Development Fee",null,null,null,null,null,null,{"$f":"SUM(M314:BB314)","v":3416.2496505072513},null,null,{"$f":"M313+M16","v":1029.685157421289},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,-2521.3274202440462,137.82619649374465,144.43014334474935,149.53356547652572,157.84442020251674,162.60994638159696,171.5567158792511,178.54071690655564,177.43622174009874,192.64998263296729,196.67054526944821,268.47861642384532,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt Repayment","index":14,"n_rows":167,"n_cols":93,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"DEBT REPAYMENT"}]
[null,null,"Model Test",null,null,"Active Scenario",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Start of Operational Date",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M101","v":"2021-06-01"},{"$f":"'Timing Flags'!N101","v":"2021-12-01"},{"$f":"'Timing Flags'!O101","v":"2022-06-01"},{"$f":"'Timing Flags'!P101","v":"2022-12-01"},{"$f":"'Timing Flags'!Q101","v":"2023-06-01"},{"$f":"'Timing Flags'!R101","v":"2023-12-01"},{"$f":"'Timing Flags'!S101","v":"2024-06-01"},{"$f":"'Timing Flags'!T101","v":"2024-12-01"},{"$f":"'Timing Flags'!U101","v":"2025-06-01"},{"$f":"'Timing Flags'!V101","v":"2025-12-01"},{"$f":"'Timing Flags'!W101","v":"2026-06-01"},{"$f":"'Timing Flags'!X101","v":"2026-12-01"},{"$f":"'Timing Flags'!Y101","v":"2027-06-01"},{"$f":"'Timing Flags'!Z101","v":"2027-12-01"},{"$f":"'Timing Flags'!AA101","v":"2028-06-01"},{"$f":"'Timing Flags'!AB101","v":"2028-12-01"},{"$f":"'Timing Flags'!AC101","v":"2029-06-01"},{"$f":"'Timing Flags'!AD101","v":"2029-12-01"},{"$f":"'Timing Flags'!AE101","v":"2030-06-01"},{"$f":"'Timing Flags'!AF101","v":"2030-12-01"},{"$f":"'Timing Flags'!AG101","v":"2031-06-01"},{"$f":"'Timing Flags'!AH101","v":"2031-12-01"},{"$f":"'Timing Flags'!AI101","v":"2032-06-01"},{"$f":"'Timing Flags'!AJ101","v":"2032-12-01"},{"$f":"'Timing Flags'!AK101","v":"2033-06-01"},{"$f":"'Timing Flags'!AL101","v":"2033-12-01"},{"$f":"'Timing Flags'!AM101","v":"2034-06-01"},{"$f":"'Timing Flags'!AN101","v":"2034-12-01"},{"$f":"'Timing Flags'!AO101","v":"2035-06-01"},{"$f":"'Timing Flags'!AP101","v":"2035-12-01"},{"$f":"'Timing Flags'!AQ101","v":"2036-06-01"},{"$f":"'Timing Flags'!AR101","v":"2036-12-01"},{"$f":"'Timing Flags'!AS101","v":"2037-06-01"},{"$f":"'Timing Flags'!AT101","v":"2037-12-01"},{"$f":"'Timing Flags'!AU101","v":"2038-06-01"},{"$f":"'Timing Flags'!AV101","v":"2038-12-01"},{"$f":"'Timing Flags'!AW101","v":"2039-06-01"},{"$f":"'Timing Flags'!AX101","v":"2039-12-01"},{"$f":"'Timing Flags'!AY101","v":"2040-06-01"},{"$f":"'Timing Flags'!AZ101","v":"2040-12-01"},{"$f":"'Timing Flags'!BA101","v":"2041-06-01"},{"$f":"'Timing Flags'!BB101","v":"2041-12-01"},{"$f":"'Timing Flags'!BC101","v":"2042-06-01"},{"$f":"'Timing Flags'!BD101","v":"2042-12-01"},{"$f":"'Timing Flags'!BE101","v":"2043-06-01"},{"$f":"'Timing Flags'!BF101","v":"2043-12-01"},{"$f":"'Timing Flags'!BG101","v":"2044-06-01"},{"$f":"'Timing Flags'!BH101","v":"2044-12-01"},{"$f":"'Timing Flags'!BI101","v":"2045-06-01"},{"$f":"'Timing Flags'!BJ101","v":"2045-12-01"},{"$f":"'Timing Flags'!BK101","v":"2046-06-01"},{"$f":"'Timing Flags'!BL101","v":"2046-12-01"},{"$f":"'Timing Flags'!BM101","v":"2047-06-01"},{"$f":"'Timing Flags'!BN101","v":"2047-12-01"},{"$f":"'Timing Flags'!BO101","v":"2048-06-01"},{"$f":"'Timing Flags'!BP101","v":"2048-12-01"},{"$f":"'Timing Flags'!BQ101","v":"2049-06-01"},{"$f":"'Timing Flags'!BR101","v":"2049-12-01"},{"$f":"'Timing Flags'!BS101","v":"2050-06-01"},{"$f":"'Timing Flags'!BT101","v":"2050-12-01"},{"$f":"'Timing Flags'!BU101","v":"2051-06-01"},{"$f":"'Timing Flags'!BV101","v":"2051-12-01"},{"$f":"'Timing Flags'!BW101","v":"2052-06-01"},{"$f":"'Timing Flags'!BX101","v":"2052-12-01"},{"$f":"'Timing Flags'!BY101","v":"2053-06-01"},{"$f":"'Timing Flags'!BZ101","v":"2053-12-01"},{"$f":"'Timing Flags'!CA101","v":"2054-06-01"},{"$f":"'Timing Flags'!CB101","v":"2054-12-01"},{"$f":"'Timing Flags'!CC101","v":"2055-06-01"},{"$f":"'Timing Flags'!CD101","v":"2055-12-01"},{"$f":"'Timing Flags'!CE101","v":"2056-06-01"},{"$f":"'Timing Flags'!CF101","v":"2056-12-01"},{"$f":"'Timing Flags'!CG101","v":"2057-06-01"},{"$f":"'Timing Flags'!CH101","v":"2057-12-01"},{"$f":"'Timing Flags'!CI101","v":"2058-06-01"},{"$f":"'Timing Flags'!CJ101","v":"2058-12-01"},{"$f":"'Timing Flags'!CK101","v":"2059-06-01"},{"$f":"'Timing Flags'!CL101","v":"2059-12-01"},{"$f":"'Timing Flags'!CM101","v":"2060-06-01"},{"$f":"'Timing Flags'!CN101","v":"2060-12-01"}]
[null,null,"End of Operational Date",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!L102","v":"2021-05-31"},{"$f":"'Timing Flags'!M102","v":"2021-11-30"},{"$f":"'Timing Flags'!N102","v":"2022-05-31"},{"$f":"'Timing Flags'!O102","v":"2022-11-30"},{"$f":"'Timing Flags'!P102","v":"2023-05-31"},{"$f":"'Timing Flags'!Q102","v":"2023-11-30"},{"$f":"'Timing Flags'!R102","v":"2024-05-31"},{"$f":"'Timing Flags'!S102","v":"2024-11-30"},{"$f":"'Timing Flags'!T102","v":"2025-05-31"},{"$f":"'Timing Flags'!U102","v":"2025-11-30"},{"$f":"'Timing Flags'!V102","v":"2026-05-31"},{"$f":"'Timing Flags'!W102","v":"2026-11-30"},{"$f":"'Timing Flags'!X102","v":"2027-05-31"},{"$f":"'Timing Flags'!Y102","v":"2027-11-30"},{"$f":"'Timing Flags'!Z102","v":"2028-05-31"},{"$f":"'Timing Flags'!AA102","v":"2028-11-30"},{"$f":"'Timing Flags'!AB102","v":"2029-05-31"},{"$f":"'Timing Flags'!AC102","v":"2029-11-30"},{"$f":"'Timing Flags'!AD102","v":"2030-05-31"},{"$f":"'Timing Flags'!AE102","v":"2030-11-30"},{"$f":"'Timing Flags'!AF102","v":"2031-05-31"},{"$f":"'Timing Flags'!AG102","v":"2031-11-30"},{"$f":"'Timing Flags'!AH102","v":"2032-05-31"},{"$f":"'Timing Flags'!AI102","v":"2032-11-30"},{"$f":"'Timing Flags'!AJ102","v":"2033-05-31"},{"$f":"'Timing Flags'!AK102","v":"2033-11-30"},{"$f":"'Timing Flags'!AL102","v":"2034-05-31"},{"$f":"'Timing Flags'!AM102","v":"2034-11-30"},{"$f":"'Timing Flags'!AN102","v":"2035-05-31"},{"$f":"'Timing Flags'!AO102","v":"2035-11-30"},{"$f":"'Timing Flags'!AP102","v":"2036-05-31"},{"$f":"'Timing Flags'!AQ102","v":"2036-11-30"},{"$f":"'Timing Flags'!AR102","v":"2037-05-31"},{"$f":"'Timing Flags'!AS102","v":"2037-11-30"},{"$f":"'Timing Flags'!AT102","v":"2038-05-31"},{"$f":"'Timing Flags'!AU102","v":"2038-11-30"},{"$f":"'Timing Flags'!AV102","v":"2039-05-31"},{"$f":"'Timing Flags'!AW102","v":"2039-11-30"},{"$f":"'Timing Flags'!AX102","v":"2040-05-31"},{"$f":"'Timing Flags'!AY102","v":"2040-11-30"},{"$f":"'Timing Flags'!AZ102","v":"2041-05-31"},{"$f":"'Timing Flags'!BA102","v":"2041-11-30"},{"$f":"'Timing Flags'!BB102","v":"2042-05-31"},{"$f":"'Timing Flags'!BC102","v":"2042-11-30"},{"$f":"'Timing Flags'!BD102","v":"2043-05-31"},{"$f":"'Timing Flags'!BE102","v":"2043-11-30"},{"$f":"'Timing Flags'!BF102","v":"2044-05-31"},{"$f":"'Timing Flags'!BG102","v":"2044-11-30"},{"$f":"'Timing Flags'!BH102","v":"2045-05-31"},{"$f":"'Timing Flags'!BI102","v":"2045-11-30"},{"$f":"'Timing Flags'!BJ102","v":"2046-05-31"},{"$f":"'Timing Flags'!BK102","v":"2046-11-30"},{"$f":"'Timing Flags'!BL102","v":"2047-05-31"},{"$f":"'Timing Flags'!BM102","v":"2047-11-30"},{"$f":"'Timing Flags'!BN102","v":"2048-05-31"},{"$f":"'Timing Flags'!BO102","v":"2048-11-30"},{"$f":"'Timing Flags'!BP102","v":"2049-05-31"},{"$f":"'Timing Flags'!BQ102","v":"2049-11-30"},{"$f":"'Timing Flags'!BR102","v":"2050-05-31"},{"$f":"'Timing Flags'!BS102","v":"2050-11-30"},{"$f":"'Timing Flags'!BT102","v":"2051-05-31"},{"$f":"'Timing Flags'!BU102","v":"2051-11-30"},{"$f":"'Timing Flags'!BV102","v":"2052-05-31"},{"$f":"'Timing Flags'!BW102","v":"2052-11-30"},{"$f":"'Timing Flags'!BX102","v":"2053-05-31"},{"$f":"'Timing Flags'!BY102","v":"2053-11-30"},{"$f":"'Timing Flags'!BZ102","v":"2054-05-31"},{"$f":"'Timing Flags'!CA102","v":"2054-11-30"},{"$f":"'Timing Flags'!CB102","v":"2055-05-31"},{"$f":"'Timing Flags'!CC102","v":"2055-11-30"},{"$f":"'Timing Flags'!CD102","v":"2056-05-31"},{"$f":"'Timing Flags'!CE102","v":"2056-11-30"},{"$f":"'Timing Flags'!CF102","v":"2057-05-31"},{"$f":"'Timing Flags'!CG102","v":"2057-11-30"},{"$f":"'Timing Flags'!CH102","v":"2058-05-31"},{"$f":"'Timing Flags'!CI102","v":"2058-11-30"},{"$f":"'Timing Flags'!CJ102","v":"2059-05-31"},{"$f":"'Timing Flags'!CK102","v":"2059-11-30"},{"$f":"'Timing Flags'!CL102","v":"2060-05-31"},{"$f":"'Timing Flags'!CM102","v":"2060-11-30"},{"$f":"'Timing Flags'!CN102","v":"2061-05-31"}]
[null,null,"Project Phase",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M110","v":"Cons"},{"$f":"'Timing Flags'!N110","v":"Cons"},{"$f":"'Timing Flags'!O110","v":"Ops"},{"$f":"'Timing Flags'!P110","v":"Ops"},{"$f":"'Timing Flags'!Q110","v":"Ops"},{"$f":"'Timing Flags'!R110","v":"Ops"},{"$f":"'Timing Flags'!S110","v":"Ops"},{"$f":"'Timing Flags'!T110","v":"Ops"},{"$f":"'Timing Flags'!U110","v":"Ops"},{"$f":"'Timing Flags'!V110","v":"Ops"},{"$f":"'Timing Flags'!W110","v":"Ops"},{"$f":"'Timing Flags'!X110","v":"Ops"},{"$f":"'Timing Flags'!Y110","v":"Ops"},{"$f":"'Timing Flags'!Z110","v":"Ops"},{"$f":"'Timing Flags'!AA110","v":"Ops"},{"$f":"'Timing Flags'!AB110","v":"Ops"},{"$f":"'Timing Flags'!AC110","v":"Ops"},{"$f":"'Timing Flags'!AD110","v":"Ops"},{"$f":"'Timing Flags'!AE110","v":"Ops"},{"$f":"'Timing Flags'!AF110","v":"Ops"},{"$f":"'Timing Flags'!AG110","v":"Ops"},{"$f":"'Timing Flags'!AH110","v":"Ops"},{"$f":"'Timing Flags'!AI110","v":"Ops"},{"$f":"'Timing Flags'!AJ110","v":"Ops"},{"$f":"'Timing Flags'!AK110","v":"Ops"},{"$f":"'Timing Flags'!AL110","v":"Ops"},{"$f":"'Timing Flags'!AM110","v":"Ops"},{"$f":"'Timing Flags'!AN110","v":"Ops"},{"$f":"'Timing Flags'!AO110","v":"Ops"},{"$f":"'Timing Flags'!AP110","v":"Ops"},{"$f":"'Timing Flags'!AQ110","v":"Ops"},{"$f":"'Timing Flags'!AR110","v":"Ops"},{"$f":"'Timing Flags'!AS110","v":"Ops"},{"$f":"'Timing Flags'!AT110","v":"Ops"},{"$f":"'Timing Flags'!AU110","v":"Ops"},{"$f":"'Timing Flags'!AV110","v":"Ops"},{"$f":"'Timing Flags'!AW110","v":"Ops"},{"$f":"'Timing Flags'!AX110","v":"Ops"},{"$f":"'Timing Flags'!AY110","v":"Ops"},{"$f":"'Timing Flags'!AZ110","v":"Ops"},{"$f":"'Timing Flags'!BA110","v":"Ops"},{"$f":"'Timing Flags'!BB110","v":"Ops"},{"$f":"'Timing Flags'!BC110","v":"Ops"},{"$f":"'Timing Flags'!BD110","v":"Ops"},{"$f":"'Timing Flags'!BE110","v":"Ops"},{"$f":"'Timing Flags'!BF110","v":"Ops"},{"$f":"'Timing Flags'!BG110","v":"Ops"},{"$f":"'Timing Flags'!BH110","v":"Ops"},{"$f":"'Timing Flags'!BI110","v":"Ops"},{"$f":"'Timing Flags'!BJ110","v":"Ops"},{"$f":"'Timing Flags'!BK110","v":"Ops"},{"$f":"'Timing Flags'!BL110","v":"Ops"},{"$f":"'Timing Flags'!BM110","v":"Ops"},{"$f":"'Timing Flags'!BN110","v":"Ops"},{"$f":"'Timing Flags'!BO110","v":"Ops"},{"$f":"'Timing Flags'!BP110","v":"Ops"},{"$f":"'Timing Flags'!BQ110","v":"Ops"},{"$f":"'Timing Flags'!BR110","v":"Ops"},{"$f":"'Timing Flags'!BS110","v":"Ops"},{"$f":"'Timing Flags'!BT110","v":"Ops"},{"$f":"'Timing Flags'!BU110","v":"Ops"},{"$f":"'Timing Flags'!BV110","v":"Ops"},{"$f":"'Timing Flags'!BW110","v":"Shut-down"},{"$f":"'Timing Flags'!BX110","v":"Shut-down"},{"$f":"'Timing Flags'!BY110","v":"Shut-down"},{"$f":"'Timing Flags'!BZ110","v":"Shut-down"},{"$f":"'Timing Flags'!CA110","v":"Shut-down"},{"$f":"'Timing Flags'!CB110","v":"Shut-down"},{"$f":"'Timing Flags'!CC110","v":"Shut-down"},{"$f":"'Timing Flags'!CD110","v":"Shut-down"},{"$f":"'Timing Flags'!CE110","v":"Shut-down"},{"$f":"'Timing Flags'!CF110","v":"Shut-down"},{"$f":"'Timing Flags'!CG110","v":"Shut-down"},{"$f":"'Timing Flags'!CH110","v":"Shut-down"},{"$f":"'Timing Flags'!CI110","v":"Shut-down"},{"$f":"'Timing Flags'!CJ110","v":"Shut-down"},{"$f":"'Timing Flags'!CK110","v":"Shut-down"},{"$f":"'Timing Flags'!CL110","v":"Shut-down"},{"$f":"'Timing Flags'!CM110","v":"Shut-down"},{"$f":"'Timing Flags'!CN110","v":"Shut-down"}]
[null,null,"Operational Flag",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M105","v":0},{"$f":"'Timing Flags'!N105","v":0},{"$f":"'Timing Flags'!O105","v":1},{"$f":"'Timing Flags'!P105","v":1},{"$f":"'Timing Flags'!Q105","v":1},{"$f":"'Timing Flags'!R105","v":1},{"$f":"'Timing Flags'!S105","v":1},{"$f":"'Timing Flags'!T105","v":1},{"$f":"'Timing Flags'!U105","v":1},{"$f":"'Timing Flags'!V105","v":1},{"$f":"'Timing Flags'!W105","v":1},{"$f":"'Timing Flags'!X105","v":1},{"$f":"'Timing Flags'!Y105","v":1},{"$f":"'Timing Flags'!Z105","v":1},{"$f":"'Timing Flags'!AA105","v":1},{"$f":"'Timing Flags'!AB105","v":1},{"$f":"'Timing Flags'!AC105","v":1},{"$f":"'Timing Flags'!AD105","v":1},{"$f":"'Timing Flags'!AE105","v":1},{"$f":"'Timing Flags'!AF105","v":1},{"$f":"'Timing Flags'!AG105","v":1},{"$f":"'Timing Flags'!AH105","v":1},{"$f":"'Timing Flags'!AI105","v":1},{"$f":"'Timing Flags'!AJ105","v":1},{"$f":"'Timing Flags'!AK105","v":1},{"$f":"'Timing Flags'!AL105","v":1},{"$f":"'Timing Flags'!AM105","v":1},{"$f":"'Timing Flags'!AN105","v":1},{"$f":"'Timing Flags'!AO105","v":1},{"$f":"'Timing Flags'!AP105","v":1},{"$f":"'Timing Flags'!AQ105","v":1},{"$f":"'Timing Flags'!AR105","v":1},{"$f":"'Timing Flags'!AS105","v":1},{"$f":"'Timing Flags'!AT105","v":1},{"$f":"'Timing Flags'!AU105","v":1},{"$f":"'Timing Flags'!AV105","v":1},{"$f":"'Timing Flags'!AW105","v":1},{"$f":"'Timing Flags'!AX105","v":1},{"$f":"'Timing Flags'!AY105","v":1},{"$f":"'Timing Flags'!AZ105","v":1},{"$f":"'Timing Flags'!BA105","v":1},{"$f":"'Timing Flags'!BB105","v":1},{"$f":"'Timing Flags'!BC105","v":1},{"$f":"'Timing Flags'!BD105","v":1},{"$f":"'Timing Flags'!BE105","v":1},{"$f":"'Timing Flags'!BF105","v":1},{"$f":"'Timing Flags'!BG105","v":1},{"$f":"'Timing Flags'!BH105","v":1},{"$f":"'Timing Flags'!BI105","v":1},{"$f":"'Timing Flags'!BJ105","v":1},{"$f":"'Timing Flags'!BK105","v":1},{"$f":"'Timing Flags'!BL105","v":1},{"$f":"'Timing Flags'!BM105","v":1},{"$f":"'Timing Flags'!BN105","v":1},{"$f":"'Timing Flags'!BO105","v":1},{"$f":"'Timing Flags'!BP105","v":1},{"$f":"'Timing Flags'!BQ105","v":1},{"$f":"'Timing Flags'!BR105","v":1},{"$f":"'Timing Flags'!BS105","v":1},{"$f":"'Timing Flags'!BT105","v":1},{"$f":"'Timing Flags'!BU105","v":1},{"$f":"'Timing Flags'!BV105","v":1},{"$f":"'Timing Flags'!BW105","v":0},{"$f":"'Timing Flags'!BX105","v":0},{"$f":"'Timing Flags'!BY105","v":0},{"$f":"'Timing Flags'!BZ105","v":0},{"$f":"'Timing Flags'!CA105","v":0},{"$f":"'Timing Flags'!CB105","v":0},{"$f":"'Timing Flags'!CC105","v":0},{"$f":"'Timing Flags'!CD105","v":0},{"$f":"'Timing Flags'!CE105","v":0},{"$f":"'Timing Flags'!CF105","v":0},{"$f":"'Timing Flags'!CG105","v":0},{"$f":"'Timing Flags'!CH105","v":0},{"$f":"'Timing Flags'!CI105","v":0},{"$f":"'Timing Flags'!CJ105","v":0},{"$f":"'Timing Flags'!CK105","v":0},{"$f":"'Timing Flags'!CL105","v":0},{"$f":"'Timing Flags'!CM105","v":0},{"$f":"'Timing Flags'!CN105","v":0}]
[null,null,"Converstion of Construction to Term Loan",null,null,null,null,"Driver","Driver","Driver",null,"Test/",null,{"$f":"'Timing Flags'!M104","v":0},{"$f":"'Timing Flags'!N104","v":1},{"$f":"'Timing Flags'!O104","v":0},{"$f":"'Timing Flags'!P104","v":0},{"$f":"'Timing Flags'!Q104","v":0},{"$f":"'Timing Flags'!R104","v":0},{"$f":"'Timing Flags'!S104","v":0},{"$f":"'Timing Flags'!T104","v":0},{"$f":"'Timing Flags'!U104","v":0},{"$f":"'Timing Flags'!V104","v":0},{"$f":"'Timing Flags'!W104","v":0},{"$f":"'Timing Flags'!X104","v":0},{"$f":"'Timing Flags'!Y104","v":0},{"$f":"'Timing Flags'!Z104","v":0},{"$f":"'Timing Flags'!AA104","v":0},{"$f":"'Timing Flags'!AB104","v":0},{"$f":"'Timing Flags'!AC104","v":0},{"$f":"'Timing Flags'!AD104","v":0},{"$f":"'Timing Flags'!AE104","v":0},{"$f":"'Timing Flags'!AF104","v":0},{"$f":"'Timing Flags'!AG104","v":0},{"$f":"'Timing Flags'!AH104","v":0},{"$f":"'Timing Flags'!AI104","v":0},{"$f":"'Timing Flags'!AJ104","v":0},{"$f":"'Timing Flags'!AK104","v":0},{"$f":"'Timing Flags'!AL104","v":0},{"$f":"'Timing Flags'!AM104","v":0},{"$f":"'Timing Flags'!AN104","v":0},{"$f":"'Timing Flags'!AO104","v":0},{"$f":"'Timing Flags'!AP104","v":0},{"$f":"'Timing Flags'!AQ104","v":0},{"$f":"'Timing Flags'!AR104","v":0},{"$f":"'Timing Flags'!AS104","v":0},{"$f":"'Timing Flags'!AT104","v":0},{"$f":"'Timing Flags'!AU104","v":0},{"$f":"'Timing Flags'!AV104","v":0},{"$f":"'Timing Flags'!AW104","v":0},{"$f":"'Timing Flags'!AX104","v":0},{"$f":"'Timing Flags'!AY104","v":0},{"$f":"'Timing Flags'!AZ104","v":0},{"$f":"'Timing Flags'!BA104","v":0},{"$f":"'Timing Flags'!BB104","v":0},{"$f":"'Timing Flags'!BC104","v":0},{"$f":"'Timing Flags'!BD104","v":0},{"$f":"'Timing Flags'!BE104","v":0},{"$f":"'Timing Flags'!BF104","v":0},{"$f":"'Timing Flags'!BG104","v":0},{"$f":"'Timing Flags'!BH104","v":0},{"$f":"'Timing Flags'!BI104","v":0},{"$f":"'Timing Flags'!BJ104","v":0},{"$f":"'Timing Flags'!BK104","v":0},{"$f":"'Timing Flags'!BL104","v":0},{"$f":"'Timing Flags'!BM104","v":0},{"$f":"'Timing Flags'!BN104","v":0},{"$f":"'Timing Flags'!BO104","v":0},{"$f":"'Timing Flags'!BP104","v":0},{"$f":"'Timing Flags'!BQ104","v":0},{"$f":"'Timing Flags'!BR104","v":0},{"$f":"'Timing Flags'!BS104","v":0},{"$f":"'Timing Flags'!BT104","v":0},{"$f":"'Timing Flags'!BU104","v":0},{"$f":"'Timing Flags'!BV104","v":0},{"$f":"'Timing Flags'!BW104","v":0},{"$f":"'Timing Flags'!BX104","v":0},{"$f":"'Timing Flags'!BY104","v":0},{"$f":"'Timing Flags'!BZ104","v":0},{"$f":"'Timing Flags'!CA104","v":0},{"$f":"'Timing Flags'!CB104","v":0},{"$f":"'Timing Flags'!CC104","v":0},{"$f":"'Timing Flags'!CD104","v":0},{"$f":"'Timing Flags'!CE104","v":0},{"$f":"'Timing Flags'!CF104","v":0},{"$f":"'Timing Flags'!CG104","v":0},{"$f":"'Timing Flags'!CH104","v":0},{"$f":"'Timing Flags'!CI104","v":0},{"$f":"'Timing Flags'!CJ104","v":0},{"$f":"'Timing Flags'!CK104","v":0},{"$f":"'Timing Flags'!CL104","v":0},{"$f":"'Timing Flags'!CM104","v":0},{"$f":"'Timing Flags'!CN104","v":0}]
[null,null,"Days for Interest Calculation",null,null,"Units",null,"Constant 1","Constant 2","Constant 3","Sum","CODE","Start",{"$f":"N4-N3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"AT4-AT3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"BZ4-BZ3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182]
[]
["Counters"]
[null,"Operating Age in Periods",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M11+N6","v":0},{"$f":"N11+O6","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,60,60,60,{"$f":"BZ11+CA6","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,"Operating Age in Years",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(N11/2,0)","v":0},0,1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,{"$f":"ROUNDUP(AT11/2,0)","v":16},16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,24,24,25,25,26,26,27,27,28,28,29,29,30,30,30,30,{"$f":"ROUNDUP(BZ11/2,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[]
[{"$f":"'Input Constant'!$E$437","v":"Senior Debt: Development Bank"}]
[null,null,"Debt Repayment Flag",null,null,"flag",null,{"$f":"'Input Constant'!$G$453","v":"2022-11-30"},{"$f":"'Input Constant'!G454","v":"2039-06-30"},null,{"$f":"SUM(N15:CO15)","v":34},null,null,{"$f":"AND(N$4>=$H15,N$4<=$I15)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(AT$4>=$H15,AT$4<=$I15)*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$4>=$H15,BZ$4<=$I15)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period Flag",null,null,"flag",null,{"$f":"'Input Constant'!$G$453","v":"2022-11-30"},null,null,null,null,null,{"$f":"AND(N$3<=$H16,N$4>=$H16)*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT$3<=$H16,AT$4>=$H16)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$3<=$H16,BZ$4>=$H16)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Days in Grace Period",null,null,"days",null,{"$f":"'Input Constant'!$G$453","v":"2022-11-30"},null,null,null,null,null,{"$f":"N16*($H$16-N$3+1)","v":0},0,183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT16*($H$16-AT$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ16*($H$16-BZ$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Days in Repayment Period",null,null,"days",null,null,null,null,{"$f":"SUM(N18:CO18)","v":6209},null,null,{"$f":"IF(NOT(N16),N$8*N15,N17)","v":0},0,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"IF(NOT(AT16),AT$8*AT15,AT17)","v":183},182,183,182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NOT(BZ16),BZ$8*BZ15,BZ17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period Percent",null,null,"%",null,null,null,null,null,null,null,{"$f":"N18/N8","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AT18/AT8","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ18/BZ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Commitment",null,null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Construction Financing'!I146","v":47834.006000204601}]
[]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,"BEGBAL",null,{"$f":"'Debt Repayment'!M27","v":0},{"$f":"'Debt Repayment'!N27","v":0},{"$f":"'Debt Repayment'!O27","v":47834.006000217196},{"$f":"'Debt Repayment'!P27","v":48646.723029212764},{"$f":"'Debt Repayment'!Q27","v":47745.523805500925},{"$f":"'Debt Repayment'!R27","v":47378.990981205468},{"$f":"'Debt Repayment'!S27","v":46429.569050626669},{"$f":"'Debt Repayment'!T27","v":46013.041602989957},{"$f":"'Debt Repayment'!U27","v":45000.415561357782},{"$f":"'Debt Repayment'!V27","v":44527.925342955408},{"$f":"'Debt Repayment'!W27","v":43458.71870017238},{"$f":"'Debt Repayment'!X27","v":42924.15320638565},{"$f":"'Debt Repayment'!Y27","v":41791.982700446955},{"$f":"'Debt Repayment'!Z27","v":41188.589305204892},{"$f":"'Debt Repayment'!AA27","v":39997.798397324295},{"$f":"'Debt Repayment'!AB27","v":39318.762388652875},{"$f":"'Debt Repayment'!AC27","v":38039.39458210818},{"$f":"'Debt Repayment'!AD27","v":37275.730641463037},{"$f":"'Debt Repayment'!AE27","v":35909.745085171744},{"$f":"'Debt Repayment'!AF27","v":35052.104409602594},{"$f":"'Debt Repayment'!AG27","v":33589.705344994327},{"$f":"'Debt Repayment'!AH27","v":32627.686847919002},{"$f":"'Debt Repayment'!AI27","v":31066.993517782063},{"$f":"'Debt Repayment'!AJ27","v":29989.545216576873},{"$f":"'Debt Repayment'!AK27","v":28300.899673808814},{"$f":"'Debt Repayment'!AL27","v":27094.593264806972},{"$f":"'Debt Repayment'!AM27","v":25272.914454537768},{"$f":"'Debt Repayment'!AN27","v":23923.304646505821},{"$f":"'Debt Repayment'!AO27","v":21953.428013173358},{"$f":"'Debt Repayment'!AP27","v":20444.409644848707},{"$f":"'Debt Repayment'!AQ27","v":18315.100574934888},{"$f":"'Debt Repayment'!AR27","v":16629.077071125095},{"$f":"'Debt Repayment'!AS27","v":14310.5072716011},{"$f":"'Debt Repayment'!AT27","v":12430.344521800798},{"$f":"'Debt Repayment'!AU27","v":9913.9594131702688},{"$f":"'Debt Repayment'!AV27","v":7823.1695211464212},{"$f":"'Debt Repayment'!AW27","v":5088.1680848174674},{"$f":"'Debt Repayment'!AX27","v":2763.514211888225},{"$f":"'Debt Repayment'!AY27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!AZ27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BA27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BB27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BC27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BD27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BE27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BF27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BG27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BH27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BI27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BJ27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BK27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BL27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BM27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BN27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BO27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BP27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BQ27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BR27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BS27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BT27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BU27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BV27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BW27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BX27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BY27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BZ27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CA27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CB27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CC27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CD27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CE27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CF27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CG27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CH27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CI27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CJ27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CK27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CL27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CM27","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CN27","v":8.8082742877304554E-8}]
[null,null,null,"Transfer In",null,{"$f":"[0]!units","v":"$000's"},"P Value",null,null,null,{"$f":"SUM(N25:CO25)","v":47834.006000217196},null,null,{"$f":"LOOKUP(N$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(O$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":47834.006000217196},{"$f":"LOOKUP(P$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(Q$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(R$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(S$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(T$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(U$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(V$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(W$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(X$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(Y$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(Z$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AA$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AB$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AC$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AD$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AE$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AF$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AG$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AH$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AI$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AJ$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AK$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AL$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AM$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AN$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AO$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AP$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AQ$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AR$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AS$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AT$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AU$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AV$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AW$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AX$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AY$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(AZ$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BA$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BB$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BC$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BD$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BE$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BF$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BG$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BH$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BI$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BJ$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BK$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BL$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BM$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BN$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BO$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BP$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BQ$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BR$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BS$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BT$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BU$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BV$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BW$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BX$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BY$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(BZ$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CA$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CB$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CC$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CD$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CE$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CF$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CG$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CH$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CI$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CJ$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CK$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CL$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CM$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CN$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0},{"$f":"LOOKUP(CO$4,'Construction Financing'!$4:$4,'Construction Financing'!152:152)","v":0}]
[null,null,null,"Principal Repayment",null,{"$f":"[0]!units","v":"$000's"},{"$f":"'Debt Repayment'!P_Value","v":{"$error":"#NAME?"}},null,null,null,null,"REPAY",null,{"$f":"N50","v":0},{"$f":"'Debt Repayment'!O50","v":0},{"$f":"'Debt Repayment'!P50","v":-812.71702899556885},{"$f":"'Debt Repayment'!Q50","v":901.19922371183702},{"$f":"'Debt Repayment'!R50","v":366.53282429545879},{"$f":"'Debt Repayment'!S50","v":949.42193057879604},{"$f":"'Debt Repayment'!T50","v":416.52744763671217},{"$f":"'Debt Repayment'!U50","v":1012.6260416321775},{"$f":"'Debt Repayment'!V50","v":472.49021840237083},{"$f":"'Debt Repayment'!W50","v":1069.2066427830309},{"$f":"'Debt Repayment'!X50","v":534.56549378672707},{"$f":"'Debt Repayment'!Y50","v":1132.1705059386979},{"$f":"'Debt Repayment'!Z50","v":603.39339524206616},{"$f":"'Debt Repayment'!AA50","v":1190.790907880594},{"$f":"'Debt Repayment'!AB50","v":679.03600867141995},{"$f":"'Debt Repayment'!AC50","v":1279.3678065446982},{"$f":"'Debt Repayment'!AD50","v":763.66394064514361},{"$f":"'Debt Repayment'!AE50","v":1365.9855562912937},{"$f":"'Debt Repayment'!AF50","v":857.64067556914915},{"$f":"'Debt Repayment'!AG50","v":1462.3990646082648},{"$f":"'Debt Repayment'!AH50","v":962.0184970753271},{"$f":"'Debt Repayment'!AI50","v":1560.6933301369393},{"$f":"'Debt Repayment'!AJ50","v":1077.4483012051885},{"$f":"'Debt Repayment'!AK50","v":1688.6455427680578},{"$f":"'Debt Repayment'!AL50","v":1206.3064090018408},{"$f":"'Debt Repayment'!AM50","v":1821.6788102692035},{"$f":"'Debt Repayment'!AN50","v":1349.6098080319464},{"$f":"'Debt Repayment'!AO50","v":1969.8766333324647},{"$f":"'Debt Repayment'!AP50","v":1509.0183683246521},{"$f":"'Debt Repayment'!AQ50","v":2129.3090699138202},{"$f":"'Debt Repayment'!AR50","v":1686.023503809794},{"$f":"'Debt Repayment'!AS50","v":2318.5697995239948},{"$f":"'Debt Repayment'!AT50","v":1880.1627498003013},{"$f":"'Debt Repayment'!AU50","v":2516.3851086305285},{"$f":"'Debt Repayment'!AV50","v":2090.7898920238472},{"$f":"'Debt Repayment'!AW50","v":2735.0014363289542},{"$f":"'Debt Repayment'!AX50","v":2324.6538729292424},{"$f":"'Debt Repayment'!AY50","v":2763.5142118001422},{"$f":"'Debt Repayment'!AZ50","v":0},{"$f":"'Debt Repayment'!BA50","v":0},{"$f":"'Debt Repayment'!BB50","v":0},{"$f":"'Debt Repayment'!BC50","v":0},{"$f":"'Debt Repayment'!BD50","v":0},{"$f":"'Debt Repayment'!BE50","v":0},{"$f":"'Debt Repayment'!BF50","v":0},{"$f":"'Debt Repayment'!BG50","v":0},{"$f":"'Debt Repayment'!BH50","v":0},{"$f":"'Debt Repayment'!BI50","v":0},{"$f":"'Debt Repayment'!BJ50","v":0},{"$f":"'Debt Repayment'!BK50","v":0},{"$f":"'Debt Repayment'!BL50","v":0},{"$f":"'Debt Repayment'!BM50","v":0},{"$f":"'Debt Repayment'!BN50","v":0},{"$f":"'Debt Repayment'!BO50","v":0},{"$f":"'Debt Repayment'!BP50","v":0},{"$f":"'Debt Repayment'!BQ50","v":0},{"$f":"'Debt Repayment'!BR50","v":0},{"$f":"'Debt Repayment'!BS50","v":0},{"$f":"'Debt Repayment'!BT50","v":0},{"$f":"'Debt Repayment'!BU50","v":0},{"$f":"'Debt Repayment'!BV50","v":0},{"$f":"'Debt Repayment'!BW50","v":0},{"$f":"'Debt Repayment'!BX50","v":0},{"$f":"'Debt Repayment'!BY50","v":0},{"$f":"'Debt Repayment'!BZ50","v":0},{"$f":"'Debt Repayment'!CA50","v":0},{"$f":"'Debt Repayment'!CB50","v":0},{"$f":"'Debt Repayment'!CC50","v":0},{"$f":"'Debt Repayment'!CD50","v":0},{"$f":"'Debt Repayment'!CE50","v":0},{"$f":"'Debt Repayment'!CF50","v":0},{"$f":"'Debt Repayment'!CG50","v":0},{"$f":"'Debt Repayment'!CH50","v":0},{"$f":"'Debt Repayment'!CI50","v":0},{"$f":"'Debt Repayment'!CJ50","v":0},{"$f":"'Debt Repayment'!CK50","v":0},{"$f":"'Debt Repayment'!CL50","v":0},{"$f":"'Debt Repayment'!CM50","v":0},{"$f":"'Debt Repayment'!CN50","v":0},{"$f":"'Debt Repayment'!CO50","v":0}]
[null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,"ENDBAL",null,{"$f":"N24+N25-N26","v":0},47834.006000217196,48646.723029212764,47745.523805500925,47378.990981205468,46429.569050626669,46013.041602989957,45000.415561357782,44527.925342955408,43458.71870017238,42924.15320638565,41791.982700446955,41188.589305204892,39997.798397324295,39318.762388652875,38039.39458210818,37275.730641463037,35909.745085171744,35052.104409602594,33589.705344994327,32627.686847919002,31066.993517782063,29989.545216576873,28300.899673808814,27094.593264806972,25272.914454537768,23923.304646505821,21953.428013173358,20444.409644848707,18315.100574934888,16629.077071125095,14310.5072716011,{"$f":"AT24+AT25-AT26","v":12430.344521800798},9913.9594131702688,7823.1695211464212,5088.1680848174674,2763.514211888225,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"BZ24+BZ25-BZ26","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8]
[]
[null,null,"Interest"]
[null,null,null,"Unhedged Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(O4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(P4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(Q4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(R4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(S4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(T4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(U4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(V4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(W4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(X4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(Y4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(Z4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AA4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AB4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AC4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AD4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AE4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AF4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AG4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AH4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AI4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AJ4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AK4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AL4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AM4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AN4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AO4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AP4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AQ4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AR4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AS4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AT4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AU4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AV4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AW4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AX4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AY4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(AZ4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BA4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BB4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BC4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BD4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BE4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BF4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BG4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BH4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BI4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BJ4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BK4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BL4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BM4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BN4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BO4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BP4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BQ4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BR4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BS4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BT4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BU4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BV4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BW4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BX4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BY4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(BZ4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CA4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CB4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CC4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CD4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CE4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CF4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CG4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CH4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CI4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CJ4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CK4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CL4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CM4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CN4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03},{"$f":"LOOKUP(CO4,'Input Time Series'!211:211,'Input Time Series'!212:212)","v":0.03}]
[null,null,null,"Hedged Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(O$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(P$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(Q$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(R$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(S$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(T$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(U$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(V$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(W$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(X$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(Y$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(Z$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AA$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AB$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AC$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AD$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AE$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AF$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AG$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AH$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AI$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AK$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AL$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AM$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AN$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AO$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AP$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AR$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AS$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AT$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AU$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AV$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AW$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AX$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AY$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BA$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BB$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BC$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BD$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BE$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BF$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BG$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BH$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BI$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BK$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BL$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BM$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BN$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BO$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BP$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BR$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BS$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BT$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BU$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BV$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BW$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BX$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BY$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CA$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CB$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CC$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CD$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CE$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CF$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CG$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CH$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CI$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CJ$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CK$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CL$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CM$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CN$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03},{"$f":"LOOKUP(CO$4,'Input Time Series'!$205:$205,'Input Time Series'!207:207)","v":0.03}]
[null,null,null,"% Hedged",null,"%",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(O$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(P$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(Q$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(R$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(S$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(T$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(U$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(V$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(W$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(X$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(Y$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(Z$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AA$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AB$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AC$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AD$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AE$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AF$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AG$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AH$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AI$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AJ$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AK$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AL$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AM$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AN$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AO$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AP$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AQ$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AR$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AS$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AT$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AU$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AV$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AW$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AX$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AY$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(AZ$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BA$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BB$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BC$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BD$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BE$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BF$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BG$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BH$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BI$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BJ$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BK$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BL$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BM$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BN$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BO$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BP$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BQ$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BR$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BS$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BT$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BU$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BV$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BW$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BX$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BY$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(BZ$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CA$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CB$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CC$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CD$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CE$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CF$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CG$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CH$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CI$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CJ$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CK$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CL$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CM$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CN$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1},{"$f":"LOOKUP(CO$4,'Input Time Series'!$205:$205,'Input Time Series'!206:206)","v":1}]
[null,null,null,"Margin",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(O$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(P$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(Q$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(R$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(S$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(T$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(U$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(V$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(W$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(X$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(Y$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(Z$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AA$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AB$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AC$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AD$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AE$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AF$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AG$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AH$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AI$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AJ$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AK$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AL$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AM$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AN$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AO$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AP$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AQ$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AR$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AS$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AT$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AU$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AV$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AW$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AX$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AY$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(AZ$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BA$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BB$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BC$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BD$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BE$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BF$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BG$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BH$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BI$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BJ$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BK$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BL$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BM$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BN$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BO$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BP$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BQ$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BR$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BS$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BT$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BU$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BV$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BW$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BX$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BY$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(BZ$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CA$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CB$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CC$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CD$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CE$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CF$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CG$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CH$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CI$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CJ$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CK$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CL$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CM$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CN$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05},{"$f":"LOOKUP(CO$4,'Input Time Series'!215:215,'Input Time Series'!216:216)","v":0.05}]
[null,null,null,"Total Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"N32*N31+(1-N32)*N30+N33","v":0.08},{"$f":"O32*O31+(1-O32)*O30+O33","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"AT32*AT31+(1-AT32)*AT30+AT33","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"BZ32*BZ31+(1-BZ32)*BZ30+BZ33","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,"Total Rate",null,"% p.p.",null,null,null,null,null,null,null,{"$f":"N34*N8/int_days","v":4.066666666666667E-2},4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,{"$f":"AT34*AT8/int_days","v":4.066666666666667E-2},4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,{"$f":"BZ34*BZ8/int_days","v":4.066666666666667E-2},4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2]
[]
[null,null,null,"Interest (Monthly) Paid",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,"INT",null,{"$f":"N35*N24","v":0},0,1945.249577342166,1967.4896869592717,1941.6513014237044,1926.7456332356892,1888.1358080588182,1860.9719048320383,1830.0168994952166,1800.9072027595298,1767.3212271403436,1736.0435296804862,1699.5406298181763,1675.002631744999,1626.5771348245214,1590.2255010521828,1546.9353796723994,1507.5962170547273,1460.3296334636511,1417.6628894550381,1365.981350696436,1326.8592651487063,1263.3910697231374,1212.9104954259979,1150.9032534015585,1095.8257720433041,1027.7651878178692,967.56476570312429,892.77273920238326,831.40599222384753,744.81409004735212,672.55378376550379,{"$f":"AT35*AT24","v":581.96062904511143},502.73837843727671,403.16768280225762,316.40374507747748,206.91883544924369,112.38291128345449,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,{"$f":"BZ35*BZ24","v":3.582031543677052E-9},3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9]
[null,null,null,"WHT on Interest",null,{"$f":"[0]!units","v":"$000's"},"Switch and Rate",{"$f":"'Input Constant'!$G$565","v":true},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},null,null,"WHT",null,{"$f":"IF($H$38,N37/(1-$I$38)-N37)","v":0},0,157.72293870341855,159.52619083453556,157.43118660192204,156.22261891100152,153.09209254530947,150.88961390530039,148.3797486077201,146.01950292644824,143.29631571408186,140.76028619030967,137.80059160687915,135.81102419554031,131.88463255333954,128.9372027880147,125.42719294641074,122.23753111254541,118.40510541597155,114.94563968554348,110.75524465106241,107.5831836607058,102.43711376133547,98.344094223729599,93.31648000553173,88.850738273781417,83.332312525773204,78.451197219172172,72.386978854247218,67.411296666798421,60.390331625460931,54.531387872878668,{"$f":"IF($H$38,AT37/(1-$I$38)-AT37)","v":47.185996949603577},40.762571224643978,32.689271578561431,25.654357708984662,16.777202874262997,9.1121279419017043,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,{"$f":"IF($H$38,BZ37/(1-$I$38)-BZ37)","v":2.9043499002786926E-10},2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10]
[null,null,null,"Fees After COD",null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G508","v":50},{"$f":"'Input Constant'!$G$10/12","v":0.5},null,null,"FEE",null,{"$f":"IF(N24,$H$39*$I$39)*N15","v":0},{"$f":"IF(O24,$H$39*$I$39)*O15","v":0},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA24,$H$39*$I$39)*CA15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal Repayment"]
[null,null,null,"Senior Debt 1 repayment period counter",null,null,null,null,null,null,null,null,null,{"$f":"M42+N15","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AS42+AT15","v":31},32,33,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"BY42+BZ15","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[null,null,null,"Linear Repayment Percent Before Grace Period",null,"%",null,{"$f":"'Debt Repayment'!K18","v":6209},null,null,null,null,null,{"$f":"N18/$H$43*N15","v":0},0,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,{"$f":"AT18/$H$43*AT15","v":2.9473345144145596E-2},2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ18/$H$43*BZ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annuity Repayment Percent",null,"% p.p.",null,null,null,null,{"$f":"K25","v":47834.006000217196},null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!58:58)","v":1.3249162134246407E-2},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!58:58)","v":1.3894714106539217E-2},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!58:58)","v":1.4438805878465785E-2},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!58:58)","v":1.507359301978934E-2},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!58:58)","v":1.5736287920118802E-2},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!58:58)","v":1.6492249015977331E-2},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!58:58)","v":1.7149155588246756E-2},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!58:58)","v":1.7967273618583204E-2},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!58:58)","v":1.8688822619542904E-2},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!58:58)","v":1.9574277358050729E-2},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!58:58)","v":2.0366662823030068E-2},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!58:58)","v":2.126206205344796E-2},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!58:58)","v":2.219682658336531E-2},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!58:58)","v":2.3234380266851935E-2},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!58:58)","v":2.4189462270580858E-2},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!58:58)","v":2.531270500419789E-2},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!58:58)","v":2.6360898306293058E-2},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!58:58)","v":2.7577021994919609E-2},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!58:58)","v":2.8727170084659744E-2},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!58:58)","v":2.9990130355048376E-2},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!58:58)","v":3.1308615365252319E-2},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!58:58)","v":3.2734734258029266E-2},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!58:58)","v":3.4118800207458902E-2},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!58:58)","v":3.5663318474649389E-2},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!58:58)","v":3.7181100926806834E-2},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!58:58)","v":3.885403123193637E-2},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!58:58)","v":4.051812438032476E-2},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!58:58)","v":4.2299461740468766E-2},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!58:58)","v":4.4159113752121809E-2},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!58:58)","v":4.6122658607846562E-2},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!58:58)","v":4.8122103250173381E-2},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!58:58)","v":5.0249635920843444E-2},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!58:58)","v":5.2440572716487818E-2},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!58:58)","v":5.4746068165645118E-2},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!58:58)","v":0}]
[null,null,null,"Sculpted Fixed Payment Percent",null,null,null,null,null,null,{"$f":"SUM(N45:CO45)","v":1},null,null,{"$f":"LOOKUP(N42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(O42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(P42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":1.8390736517435835E-2},{"$f":"LOOKUP(Q42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.159368690908964E-2},{"$f":"LOOKUP(R42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":1.5590046350829827E-2},{"$f":"LOOKUP(S42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.063606057780071E-2},{"$f":"LOOKUP(T42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":1.7119144178598833E-2},{"$f":"LOOKUP(U42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.1597937745853788E-2},{"$f":"LOOKUP(V42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":1.8722025891269315E-2},{"$f":"LOOKUP(W42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.3132673491267493E-2},{"$f":"LOOKUP(X42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":2.0467869696219859E-2},{"$f":"LOOKUP(Y42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.4545917394912404E-2},{"$f":"LOOKUP(Z42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":2.2313541233979099E-2},{"$f":"LOOKUP(AA42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.6076579805742484E-2},{"$f":"LOOKUP(AB42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":2.4281622986608516E-2},{"$f":"LOOKUP(AC42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.7530077873577206E-2},{"$f":"LOOKUP(AD42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":2.6357371351758609E-2},{"$f":"LOOKUP(AE42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.951617492226122E-2},{"$f":"LOOKUP(AF42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":2.8613439742178691E-2},{"$f":"LOOKUP(AG42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":4.0570073482246415E-2},{"$f":"LOOKUP(AH42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.0088899288816959E-2},{"$f":"LOOKUP(AI42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.2723761020838391E-2},{"$f":"LOOKUP(AJ42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":2.715745314207586E-2},{"$f":"LOOKUP(AK42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.3914518581840573E-2},{"$f":"LOOKUP(AL42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":2.8684681586046982E-2},{"$f":"LOOKUP(AM42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.5389135989131307E-2},{"$f":"LOOKUP(AN42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.0328614022302112E-2},{"$f":"LOOKUP(AO42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.6844184395272324E-2},{"$f":"LOOKUP(AP42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.2040724415524482E-2},{"$f":"LOOKUP(AQ42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.8385511883158578E-2},{"$f":"LOOKUP(AR42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.3842288328736335E-2},{"$f":"LOOKUP(AS42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.9948648566347993E-2},{"$f":"LOOKUP(AT42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":3.57174550338007E-2},{"$f":"LOOKUP(AU42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":4.1743219671821055E-2},{"$f":"LOOKUP(AV42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":1.6135923922656392E-2},{"$f":"LOOKUP(AW42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(AX42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(AY42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(AZ42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BA42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BB42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BC42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BD42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BE42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BF42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BG42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BH42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BI42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BJ42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BK42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BL42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BM42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BN42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BO42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BP42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BQ42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BR42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BS42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BT42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BU42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BV42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BW42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BX42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BY42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(BZ42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CA42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CB42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CC42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CD42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CE42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CF42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CG42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CH42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CI42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CJ42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CK42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CL42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CM42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CN42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0},{"$f":"LOOKUP(CO42,'Input Time Series'!$250:$250,'Input Time Series'!251:251)","v":0}]
[null,null,null,"Sculpted Dynamic",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!97:97)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!97:97)","v":0},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!97:97)","v":-1.4031529110690326E-2},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!97:97)","v":2.168032950655727E-2},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!97:97)","v":1.0361382601943121E-2},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!97:97)","v":2.2392773154914034E-2},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!97:97)","v":1.1330303441114721E-2},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!97:97)","v":2.3638495353360718E-2},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!97:97)","v":1.2390560537290842E-2},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!97:97)","v":2.46938125296387E-2},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!97:97)","v":1.3541406649357317E-2},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!97:97)","v":2.5842445810634593E-2},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!97:97)","v":1.4776149299525532E-2},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!97:97)","v":2.886665508277364E-2},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!97:97)","v":1.8477911188731124E-2},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!97:97)","v":3.1019418697561602E-2},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!97:97)","v":2.0555936582916937E-2},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!97:97)","v":3.3145955880970739E-2},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!97:97)","v":2.2848548004874836E-2},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!97:97)","v":3.5496426440131228E-2},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!97:97)","v":2.6080618398421015E-2},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!97:97)","v":3.8590180100344096E-2},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!97:97)","v":2.8788161471133628E-2},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!97:97)","v":4.1543148796801939E-2},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!97:97)","v":3.1775095158951341E-2},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!97:97)","v":4.4613016560097418E-2},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!97:97)","v":3.5060654196002281E-2},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!97:97)","v":4.799445766871948E-2},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!97:97)","v":3.8675527267762438E-2},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!97:97)","v":5.1630122138400909E-2},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!97:97)","v":4.2647841582139023E-2},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!97:97)","v":5.581767261583355E-2},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!97:97)","v":4.0095729909108778E-2},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!97:97)","v":4.2599953519190804E-2},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!97:97)","v":3.3751960785383783E-2},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!97:97)","v":4.3308878180105898E-2},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!97:97)","v":1.2202451261645863E-16},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!97:97)","v":1.2738919389184888E-16},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!97:97)","v":1.3298972782150854E-16},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!97:97)","v":1.3807781411470814E-16},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!97:97)","v":1.4490693146699267E-16},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!97:97)","v":1.5045096094855067E-16},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!97:97)","v":1.5789203520562199E-16},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!97:97)","v":1.6393286492454095E-16},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!97:97)","v":1.7204073351765078E-16},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!97:97)","v":1.7960432612635472E-16},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!97:97)","v":1.875004442479458E-16},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!97:97)","v":1.9467406927879959E-16},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!97:97)","v":2.0430235078858111E-16},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!97:97)","v":2.1211880404210612E-16},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!97:97)","v":2.2260987543338973E-16},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!97:97)","v":2.3112676071827192E-16},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!97:97)","v":2.4255793655429157E-16},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!97:97)","v":2.5322174493613795E-16},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!97:97)","v":2.6435437660540235E-16},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!97:97)","v":2.7446837489825193E-16},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!97:97)","v":2.8804316063547293E-16},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!97:97)","v":2.990634738693361E-16},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!97:97)","v":3.1385469555784654E-16},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!97:97)","v":3.2586253857462076E-16},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!97:97)","v":3.4197920098637302E-16},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!97:97)","v":3.5701396225496317E-16},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!97:97)","v":3.7270971122617231E-16},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!97:97)","v":3.8696930258030666E-16},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!97:97)","v":4.0610821201334005E-16},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!97:97)","v":4.2164560471989665E-16},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!97:97)","v":4.4249955098323369E-16},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!97:97)","v":4.5942924876505461E-16},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!97:97)","v":4.821519162334286E-16},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!97:97)","v":5.0334922570387123E-16},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!97:97)","v":5.2547845292400543E-16},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!97:97)","v":5.4558286066655548E-16},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!97:97)","v":5.725665539178968E-16},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!97:97)","v":5.9447251675168942E-16},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!97:97)","v":6.2387421756535234E-16},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!97:97)","v":6.4774317276266866E-16},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!97:97)","v":6.7977955868968345E-16},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!97:97)","v":7.0966536271135595E-16},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!97:97)","v":7.4086506514407139E-16},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!97:97)","v":7.6921000159005982E-16}]
[]
[null,null,null,"Final Repayment Applied"]
[null,null,null,null,"Repayment Percent Choice",null,null,{"$f":"'Input Constant'!$G$461","v":4},null,null,null,null,null,{"$f":"CHOOSE($H$49,N44,N43,N45,N46)","v":0},{"$f":"CHOOSE($H$49,O44,O43,O45,O46)","v":0},-1.4031529110690326E-2,2.168032950655727E-2,1.0361382601943121E-2,2.2392773154914034E-2,1.1330303441114721E-2,2.3638495353360718E-2,1.2390560537290842E-2,2.46938125296387E-2,1.3541406649357317E-2,2.5842445810634593E-2,1.4776149299525532E-2,2.886665508277364E-2,1.8477911188731124E-2,3.1019418697561602E-2,2.0555936582916937E-2,3.3145955880970739E-2,2.2848548004874836E-2,3.5496426440131228E-2,2.6080618398421015E-2,3.8590180100344096E-2,2.8788161471133628E-2,4.1543148796801939E-2,3.1775095158951341E-2,4.4613016560097418E-2,3.5060654196002281E-2,4.799445766871948E-2,3.8675527267762438E-2,5.1630122138400909E-2,4.2647841582139023E-2,5.581767261583355E-2,4.0095729909108778E-2,4.2599953519190804E-2,3.3751960785383783E-2,4.3308878180105898E-2,1.2202451261645863E-16,1.2738919389184888E-16,1.3298972782150854E-16,1.3807781411470814E-16,1.4490693146699267E-16,1.5045096094855067E-16,1.5789203520562199E-16,1.6393286492454095E-16,1.7204073351765078E-16,1.7960432612635472E-16,1.875004442479458E-16,1.9467406927879959E-16,2.0430235078858111E-16,2.1211880404210612E-16,2.2260987543338973E-16,2.3112676071827192E-16,2.4255793655429157E-16,2.5322174493613795E-16,2.6435437660540235E-16,2.7446837489825193E-16,2.8804316063547293E-16,2.990634738693361E-16,3.1385469555784654E-16,3.2586253857462076E-16,3.4197920098637302E-16,3.5701396225496317E-16,3.7270971122617231E-16,3.8696930258030666E-16,4.0610821201334005E-16,{"$f":"CHOOSE($H$49,CA44,CA43,CA45,CA46)","v":4.2164560471989665E-16},4.4249955098323369E-16,4.5942924876505461E-16,4.821519162334286E-16,5.0334922570387123E-16,5.2547845292400543E-16,5.4558286066655548E-16,5.725665539178968E-16,5.9447251675168942E-16,6.2387421756535234E-16,6.4774317276266866E-16,6.7977955868968345E-16,7.0966536271135595E-16,7.4086506514407139E-16,7.6921000159005982E-16]
[null,null,null,null,"Repayment Amount From UDF",{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$461","v":4},{"$f":"K25","v":47834.006000217196},null,null,null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!94:94)","v":-812.71702899556885},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!94:94)","v":901.19922371183702},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!94:94)","v":366.53282429545879},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!94:94)","v":949.42193057879604},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!94:94)","v":416.52744763671217},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!94:94)","v":1012.6260416321775},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!94:94)","v":472.49021840237083},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!94:94)","v":1069.2066427830309},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!94:94)","v":534.56549378672707},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!94:94)","v":1132.1705059386979},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!94:94)","v":603.39339524206616},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!94:94)","v":1190.790907880594},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!94:94)","v":679.03600867141995},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!94:94)","v":1279.3678065446982},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!94:94)","v":763.66394064514361},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!94:94)","v":1365.9855562912937},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!94:94)","v":857.64067556914915},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!94:94)","v":1462.3990646082648},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!94:94)","v":962.0184970753271},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!94:94)","v":1560.6933301369393},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!94:94)","v":1077.4483012051885},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!94:94)","v":1688.6455427680578},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!94:94)","v":1206.3064090018408},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!94:94)","v":1821.6788102692035},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!94:94)","v":1349.6098080319464},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!94:94)","v":1969.8766333324647},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!94:94)","v":1509.0183683246521},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!94:94)","v":2129.3090699138202},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!94:94)","v":1686.023503809794},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!94:94)","v":2318.5697995239948},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!94:94)","v":1880.1627498003013},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!94:94)","v":2516.3851086305285},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!94:94)","v":2090.7898920238472},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!94:94)","v":2735.0014363289542},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!94:94)","v":2324.6538729292424},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!94:94)","v":2763.5142118001422},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!94:94)","v":0},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!94:94)","v":0}]
[]
[null,null,null,"Average Debt Life"]
[null,null,null,null,"Debt Repayment Period x Repayment",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N53:CO53)","v":1122218.8137863365},null,null,{"$f":"N50*N42","v":0},0,-812.71702899556885,1802.398447423674,1099.5984728863764,3797.6877223151841,2082.6372381835608,6075.7562497930649,3307.4315288165958,8553.6531422642474,4811.0894440805441,11321.705059386979,6637.3273476627273,14289.490894567127,8827.4681127284603,17911.149291625774,11454.959109677155,21855.7689006607,14579.891484675536,26323.183162948764,18278.351444431217,31213.866602738784,22626.414325308957,37150.20194089727,27745.047407042341,43720.291446460884,33740.245200798658,51216.792466644081,40743.495944765607,59620.653957586968,48894.681610484025,69557.093985719839,{"$f":"AT50*AT42","v":58285.045243809342},80524.323476176913,68996.066436786961,92990.04883518444,79038.231679594246,93959.483201204828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ50*BZ42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average Debt Life","Periods",null,{"$f":"'Debt Repayment'!H21","v":47834.006000204601},null,null,null,{"$f":"K53/H54","v":23.460690576104714}]
[null,null,null,null,"Average Debt Life","Years",null,{"$f":"12/'Input Constant'!$G$10","v":2},null,null,null,{"$f":"L54/H55","v":11.730345288052357}]
[]
[{"$f":"'Input Constant'!B476","v":"Senior Debt: concessional "}]
[null,null,"Debt Repayment Flag",null,null,"flag",null,{"$f":"'Input Constant'!G488","v":"2022-11-30"},{"$f":"'Input Constant'!G489","v":"2039-06-30"},null,{"$f":"SUM(N58:CO58)","v":34},null,null,{"$f":"AND(N$4>=$H58,N$4<=$I58)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(AT$4>=$H58,AT$4<=$I58)*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$4>=$H58,BZ$4<=$I58)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period Flag",null,null,"flag",null,{"$f":"'Input Constant'!$G$453","v":"2022-11-30"},null,null,null,null,null,{"$f":"AND(N$3<=$H59,N$4>=$H59)*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT$3<=$H59,AT$4>=$H59)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$3<=$H59,BZ$4>=$H59)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Days in Grace Period",null,null,"days",null,{"$f":"'Input Constant'!$G$453","v":"2022-11-30"},null,null,null,null,null,{"$f":"N59*($H$16-N$3+1)","v":0},0,183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT59*($H$16-AT$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ59*($H$16-BZ$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Days in Repayment Period",null,null,"days",null,null,null,null,{"$f":"SUM(N61:CO61)","v":6209},null,null,{"$f":"IF(NOT(N59),N$8*N58,N60)","v":0},0,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"IF(NOT(AT59),AT$8*AT58,AT60)","v":183},182,183,182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NOT(BZ59),BZ$8*BZ58,BZ60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period Percent",null,null,"%",null,null,null,null,null,null,null,{"$f":"N61/N8","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AT61/AT8","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ61/BZ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,"BEGBAL",null,{"$f":"'Debt Repayment'!M68","v":0},{"$f":"'Debt Repayment'!N68","v":0},{"$f":"'Debt Repayment'!O68","v":0},{"$f":"'Debt Repayment'!P68","v":0},{"$f":"'Debt Repayment'!Q68","v":0},{"$f":"'Debt Repayment'!R68","v":0},{"$f":"'Debt Repayment'!S68","v":0},{"$f":"'Debt Repayment'!T68","v":0},{"$f":"'Debt Repayment'!U68","v":0},{"$f":"'Debt Repayment'!V68","v":0},{"$f":"'Debt Repayment'!W68","v":0},{"$f":"'Debt Repayment'!X68","v":0},{"$f":"'Debt Repayment'!Y68","v":0},{"$f":"'Debt Repayment'!Z68","v":0},{"$f":"'Debt Repayment'!AA68","v":0},{"$f":"'Debt Repayment'!AB68","v":0},{"$f":"'Debt Repayment'!AC68","v":0},{"$f":"'Debt Repayment'!AD68","v":0},{"$f":"'Debt Repayment'!AE68","v":0},{"$f":"'Debt Repayment'!AF68","v":0},{"$f":"'Debt Repayment'!AG68","v":0},{"$f":"'Debt Repayment'!AH68","v":0},{"$f":"'Debt Repayment'!AI68","v":0},{"$f":"'Debt Repayment'!AJ68","v":0},{"$f":"'Debt Repayment'!AK68","v":0},{"$f":"'Debt Repayment'!AL68","v":0},{"$f":"'Debt Repayment'!AM68","v":0},{"$f":"'Debt Repayment'!AN68","v":0},{"$f":"'Debt Repayment'!AO68","v":0},{"$f":"'Debt Repayment'!AP68","v":0},{"$f":"'Debt Repayment'!AQ68","v":0},{"$f":"'Debt Repayment'!AR68","v":0},{"$f":"'Debt Repayment'!AS68","v":0},{"$f":"'Debt Repayment'!AT68","v":0},{"$f":"'Debt Repayment'!AU68","v":0},{"$f":"'Debt Repayment'!AV68","v":0},{"$f":"'Debt Repayment'!AW68","v":0},{"$f":"'Debt Repayment'!AX68","v":0},{"$f":"'Debt Repayment'!AY68","v":0},{"$f":"'Debt Repayment'!AZ68","v":0},{"$f":"'Debt Repayment'!BA68","v":0},{"$f":"'Debt Repayment'!BB68","v":0},{"$f":"'Debt Repayment'!BC68","v":0},{"$f":"'Debt Repayment'!BD68","v":0},{"$f":"'Debt Repayment'!BE68","v":0},{"$f":"'Debt Repayment'!BF68","v":0},{"$f":"'Debt Repayment'!BG68","v":0},{"$f":"'Debt Repayment'!BH68","v":0},{"$f":"'Debt Repayment'!BI68","v":0},{"$f":"'Debt Repayment'!BJ68","v":0},{"$f":"'Debt Repayment'!BK68","v":0},{"$f":"'Debt Repayment'!BL68","v":0},{"$f":"'Debt Repayment'!BM68","v":0},{"$f":"'Debt Repayment'!BN68","v":0},{"$f":"'Debt Repayment'!BO68","v":0},{"$f":"'Debt Repayment'!BP68","v":0},{"$f":"'Debt Repayment'!BQ68","v":0},{"$f":"'Debt Repayment'!BR68","v":0},{"$f":"'Debt Repayment'!BS68","v":0},{"$f":"'Debt Repayment'!BT68","v":0},{"$f":"'Debt Repayment'!BU68","v":0},{"$f":"'Debt Repayment'!BV68","v":0},{"$f":"'Debt Repayment'!BW68","v":0},{"$f":"'Debt Repayment'!BX68","v":0},{"$f":"'Debt Repayment'!BY68","v":0},{"$f":"'Debt Repayment'!BZ68","v":0},{"$f":"'Debt Repayment'!CA68","v":0},{"$f":"'Debt Repayment'!CB68","v":0},{"$f":"'Debt Repayment'!CC68","v":0},{"$f":"'Debt Repayment'!CD68","v":0},{"$f":"'Debt Repayment'!CE68","v":0},{"$f":"'Debt Repayment'!CF68","v":0},{"$f":"'Debt Repayment'!CG68","v":0},{"$f":"'Debt Repayment'!CH68","v":0},{"$f":"'Debt Repayment'!CI68","v":0},{"$f":"'Debt Repayment'!CJ68","v":0},{"$f":"'Debt Repayment'!CK68","v":0},{"$f":"'Debt Repayment'!CL68","v":0},{"$f":"'Debt Repayment'!CM68","v":0},{"$f":"'Debt Repayment'!CN68","v":0}]
[null,null,null,"Transfer In",null,{"$f":"[0]!units","v":"$000's"},"P Value",null,null,null,{"$f":"SUM(N66:CO66)","v":0},null,null,{"$f":"LOOKUP(N$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(O$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(P$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(Q$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(R$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(S$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(T$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(U$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(V$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(W$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(X$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(Y$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(Z$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AA$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AB$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AC$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AD$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AE$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AF$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AG$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AH$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AI$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AJ$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AK$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AL$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AM$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AN$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AO$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AP$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AQ$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AR$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AS$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AT$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AU$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AV$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AW$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AX$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AY$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(AZ$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BA$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BB$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BC$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BD$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BE$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BF$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BG$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BH$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BI$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BJ$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BK$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BL$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BM$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BN$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BO$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BP$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BQ$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BR$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BS$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BT$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BU$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BV$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BW$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BX$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BY$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(BZ$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CA$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CB$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CC$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CD$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CE$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CF$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CG$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CH$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CI$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CJ$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CK$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CL$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CM$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CN$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0},{"$f":"LOOKUP(CO$4,'Construction Financing'!$4:$4,'Construction Financing'!195:195)","v":0}]
[null,null,null,"Principal Repayment",null,{"$f":"[0]!units","v":"$000's"},{"$f":"'Debt Repayment'!P_Value","v":{"$error":"#NAME?"}},null,null,null,null,"REPAY",null,{"$f":"N91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,"ENDBAL",null,{"$f":"N65+N66-N67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT65+AT66-AT67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ65+BZ66-BZ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,null,null,"Unhedged Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(O4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(P4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(Q4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(R4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(S4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(T4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(U4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(V4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(W4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(X4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(Y4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(Z4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AA4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AB4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AC4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AD4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AE4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AF4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AG4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AH4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AI4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AJ4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AK4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AL4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AM4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AN4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AO4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AP4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AQ4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AR4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AS4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AT4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AU4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AV4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AW4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AX4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AY4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(AZ4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BA4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BB4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BC4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BD4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BE4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BF4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BG4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BH4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BI4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BJ4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BK4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BL4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BM4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BN4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BO4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BP4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BQ4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BR4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BS4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BT4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BU4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BV4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BW4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BX4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BY4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(BZ4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CA4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CB4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CC4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CD4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CE4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CF4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CG4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CH4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CI4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CJ4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CK4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CL4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CM4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CN4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03},{"$f":"LOOKUP(CO4,'Input Time Series'!220:220,'Input Time Series'!222:222)","v":0.03}]
[null,null,null,"Hedged Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(O$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(P$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(Q$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(R$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(S$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(T$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(U$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(V$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(W$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(X$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(Y$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(Z$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AA$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AB$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AC$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AD$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AE$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AF$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AG$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AH$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AI$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AJ$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AK$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AL$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AM$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AN$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AO$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AP$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AQ$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AR$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AS$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AT$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AU$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AV$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AW$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AX$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AY$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(AZ$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BA$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BB$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BC$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BD$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BE$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BF$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BG$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BH$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BI$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BJ$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BK$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BL$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BM$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BN$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BO$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BP$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BQ$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BR$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BS$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BT$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BU$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BV$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BW$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BX$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BY$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(BZ$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CA$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CB$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CC$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CD$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CE$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CF$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CG$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CH$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CI$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CJ$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CK$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CL$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CM$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CN$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03},{"$f":"LOOKUP(CO$4,'Input Time Series'!226:226,'Input Time Series'!227:227)","v":0.03}]
[null,null,null,"% Hedged",null,"%",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(O$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(P$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(Q$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(R$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(S$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(T$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(U$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(V$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(W$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(X$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(Y$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(Z$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AA$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AB$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AC$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AD$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AE$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AF$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AG$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AH$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AI$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AJ$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AK$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AL$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AM$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AN$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AO$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AP$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AQ$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AR$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AS$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AT$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AU$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AV$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AW$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AX$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AY$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(AZ$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BA$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BB$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BC$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BD$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BE$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BF$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BG$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BH$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BI$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BJ$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BK$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BL$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BM$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BN$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BO$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BP$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BQ$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BR$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BS$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BT$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BU$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BV$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BW$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BX$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BY$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(BZ$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CA$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CB$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CC$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CD$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CE$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CF$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CG$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CH$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CI$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CJ$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CK$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CL$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CM$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CN$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1},{"$f":"LOOKUP(CO$4,'Input Time Series'!220:220,'Input Time Series'!221:221)","v":1}]
[null,null,null,"Margin",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(O$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(P$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(Q$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(R$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(S$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(T$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(U$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(V$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(W$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(X$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(Y$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(Z$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AA$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AB$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AC$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AD$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AE$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AF$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AG$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AH$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AI$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AJ$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AK$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AL$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AM$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AN$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AO$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AP$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AQ$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AR$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AS$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AT$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AU$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AV$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AW$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AX$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AY$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(AZ$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BA$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BB$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BC$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BD$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BE$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BF$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BG$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BH$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BI$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BJ$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BK$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BL$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BM$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BN$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BO$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BP$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BQ$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BR$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BS$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BT$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BU$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BV$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BW$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BX$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BY$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(BZ$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CA$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CB$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CC$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CD$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CE$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CF$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CG$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CH$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CI$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CJ$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CK$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CL$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CM$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CN$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02},{"$f":"LOOKUP(CO$4,'Input Time Series'!230:230,'Input Time Series'!231:231)","v":0.02}]
[null,null,null,"Total Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"N73*N72+(1-N73)*N71+N74","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"AT73*AT72+(1-AT73)*AT71+AT74","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"BZ73*BZ72+(1-BZ73)*BZ71+BZ74","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Total Rate",null,"% p.p.",null,null,null,null,null,null,null,{"$f":"N75*N$8/int_days","v":2.5416666666666667E-2},2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,{"$f":"AT75*AT$8/int_days","v":2.5416666666666667E-2},2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,{"$f":"BZ75*BZ$8/int_days","v":2.5416666666666667E-2},2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5277777777777777E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5416666666666667E-2,2.5277777777777777E-2]
[]
[null,null,null,"Interest (Monthly) Paid",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N78:CO78)","v":0},"INT",null,{"$f":"N76*N65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT76*AT65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ76*BZ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WHT on Interest",null,{"$f":"[0]!units","v":"$000's"},"Switch and Rate",{"$f":"'Input Constant'!$G$565","v":true},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},null,{"$f":"SUM(N79:CO79)","v":0},"WHT",null,{"$f":"IF($H$38,N78/(1-$I$38)-N78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$38,AT78/(1-$I$38)-AT78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$38,BZ78/(1-$I$38)-BZ78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees After COD",null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G508","v":50},{"$f":"'Input Constant'!$G$10/12","v":0.5},null,null,"FEE",null,{"$f":"IF(N65,$H80*$I80)*N58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT65,$H80*$I80)*AT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ65,$H80*$I80)*BZ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal Repayment"]
[null,null,null,"Senior Debt 1 repayment period counter",null,null,null,null,null,null,null,null,null,{"$f":"M83+N58","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AS83+AT58","v":31},32,33,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"BY83+BZ58","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[null,null,null,"Linear Repayment Percent Before Grace Period",null,"%",null,{"$f":"'Debt Repayment'!K61","v":6209},null,null,{"$f":"SUM(N84:CO84)","v":0.99999999999999956},null,null,{"$f":"N61/$H$84","v":0},0,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,{"$f":"AT61/$H$84","v":2.9473345144145596E-2},2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ61/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annuity",null,"% p.p.",null,null,null,null,{"$f":"K66","v":0},null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!58:58)","v":1.3249162134246407E-2},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!58:58)","v":1.3894714106539217E-2},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!58:58)","v":1.4438805878465785E-2},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!58:58)","v":1.507359301978934E-2},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!58:58)","v":1.5736287920118802E-2},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!58:58)","v":1.6492249015977331E-2},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!58:58)","v":1.7149155588246756E-2},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!58:58)","v":1.7967273618583204E-2},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!58:58)","v":1.8688822619542904E-2},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!58:58)","v":1.9574277358050729E-2},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!58:58)","v":2.0366662823030068E-2},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!58:58)","v":2.126206205344796E-2},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!58:58)","v":2.219682658336531E-2},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!58:58)","v":2.3234380266851935E-2},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!58:58)","v":2.4189462270580858E-2},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!58:58)","v":2.531270500419789E-2},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!58:58)","v":2.6360898306293058E-2},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!58:58)","v":2.7577021994919609E-2},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!58:58)","v":2.8727170084659744E-2},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!58:58)","v":2.9990130355048376E-2},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!58:58)","v":3.1308615365252319E-2},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!58:58)","v":3.2734734258029266E-2},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!58:58)","v":3.4118800207458902E-2},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!58:58)","v":3.5663318474649389E-2},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!58:58)","v":3.7181100926806834E-2},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!58:58)","v":3.885403123193637E-2},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!58:58)","v":4.051812438032476E-2},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!58:58)","v":4.2299461740468766E-2},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!58:58)","v":4.4159113752121809E-2},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!58:58)","v":4.6122658607846562E-2},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!58:58)","v":4.8122103250173381E-2},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!58:58)","v":5.0249635920843444E-2},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!58:58)","v":5.2440572716487818E-2},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!58:58)","v":5.4746068165645118E-2},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!58:58)","v":0},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!58:58)","v":0}]
[null,null,null,"3=Sculpted Fix schedule",null,null,null,null,null,null,{"$f":"SUM(N86:CO86)","v":1},null,null,{"$f":"LOOKUP(N83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(O83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(P83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":1.8390736517435835E-2},{"$f":"LOOKUP(Q83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.159368690908964E-2},{"$f":"LOOKUP(R83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":1.5590046350829827E-2},{"$f":"LOOKUP(S83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.063606057780071E-2},{"$f":"LOOKUP(T83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":1.7119144178598833E-2},{"$f":"LOOKUP(U83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.1597937745853788E-2},{"$f":"LOOKUP(V83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":1.8722025891269315E-2},{"$f":"LOOKUP(W83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.3132673491267493E-2},{"$f":"LOOKUP(X83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":2.0467869696219859E-2},{"$f":"LOOKUP(Y83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.4545917394912404E-2},{"$f":"LOOKUP(Z83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":2.2313541233979099E-2},{"$f":"LOOKUP(AA83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.6076579805742484E-2},{"$f":"LOOKUP(AB83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":2.4281622986608516E-2},{"$f":"LOOKUP(AC83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.7530077873577206E-2},{"$f":"LOOKUP(AD83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":2.6357371351758609E-2},{"$f":"LOOKUP(AE83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.951617492226122E-2},{"$f":"LOOKUP(AF83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":2.8613439742178691E-2},{"$f":"LOOKUP(AG83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":4.0570073482246415E-2},{"$f":"LOOKUP(AH83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.0088899288816959E-2},{"$f":"LOOKUP(AI83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.2723761020838391E-2},{"$f":"LOOKUP(AJ83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":2.715745314207586E-2},{"$f":"LOOKUP(AK83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.3914518581840573E-2},{"$f":"LOOKUP(AL83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":2.8684681586046982E-2},{"$f":"LOOKUP(AM83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.5389135989131307E-2},{"$f":"LOOKUP(AN83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.0328614022302112E-2},{"$f":"LOOKUP(AO83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.6844184395272324E-2},{"$f":"LOOKUP(AP83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.2040724415524482E-2},{"$f":"LOOKUP(AQ83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.8385511883158578E-2},{"$f":"LOOKUP(AR83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.3842288328736335E-2},{"$f":"LOOKUP(AS83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.9948648566347993E-2},{"$f":"LOOKUP(AT83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":3.57174550338007E-2},{"$f":"LOOKUP(AU83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":4.1743219671821055E-2},{"$f":"LOOKUP(AV83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":1.6135923922656392E-2},{"$f":"LOOKUP(AW83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(AX83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(AY83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(AZ83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BA83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BB83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BC83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BD83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BE83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BF83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BG83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BH83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BI83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BJ83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BK83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BL83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BM83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BN83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BO83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BP83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BQ83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BR83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BS83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BT83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BU83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BV83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BW83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BX83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BY83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(BZ83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CA83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CB83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CC83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CD83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CE83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CF83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CG83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CH83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CI83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CJ83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CK83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CL83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CM83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CN83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0},{"$f":"LOOKUP(CO83,'Input Time Series'!250:250,'Input Time Series'!252:252)","v":0}]
[null,null,null,"4=Sculpted dymanic","Sculpting Percent",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!137:137)","v":false},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!137:137)","v":false}]
[]
[null,null,null,{"$f":"\"Summary for \"&A57","v":"Summary for Senior Debt: concessional "}]
[null,null,null,null,"Repayment Percent","% p.p.",null,{"$f":"'Input Constant'!$G$496","v":4},null,null,null,null,null,{"$f":"CHOOSE($H$90,N85,N84,N86,N87)","v":false},{"$f":"CHOOSE($H$90,O85,O84,O86,O87)","v":false},{"$f":"CHOOSE($H$90,P85,P84,P86,P87)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CHOOSE($H$90,CA85,CA84,CA86,CA87)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Repayment Amount from UDF",{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$496","v":4},null,null,{"$f":"K66","v":0},null,null,{"$f":"N90*$K$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT90*$K$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ90*$K$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Debt Repayment Period x Repayment",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N93:CO93)","v":0},null,null,{"$f":"N91*N83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT91*AT83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ91*BZ83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average Debt Life","Periods",null,{"$f":"K66","v":0},null,null,null,{"$f":"IF(H94,K93/H94)","v":false}]
[null,null,null,null,"Average Debt Life","Years",null,{"$f":"12/'Input Constant'!$G$10","v":2},null,null,null,{"$f":"IF(H95,L94/H95)","v":0}]
[]
[{"$f":"'Input Constant'!B510","v":"Senior Debt: DEG"}]
[null,null,"Debt Repayment Flag",null,null,"flag",null,{"$f":"'Input Constant'!$G$522","v":"2022-11-30"},{"$f":"'Input Constant'!G523","v":"2039-06-30"},null,{"$f":"SUM(N98:CO98)","v":34},null,null,{"$f":"AND(N$4>=$H98,N$4<=$I98)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(AT$4>=$H98,AT$4<=$I98)*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$4>=$H98,BZ$4<=$I98)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period Flag",null,null,"flag",null,{"$f":"'Input Constant'!$G$522","v":"2022-11-30"},null,null,null,null,null,{"$f":"AND(N$3<=$H99,N$4>=$H99)*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT$3<=$H99,AT$4>=$H99)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ$3<=$H99,BZ$4>=$H99)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Days in Grace Period",null,null,"days",null,{"$f":"'Input Constant'!$G$522","v":"2022-11-30"},null,null,null,null,null,{"$f":"N99*($H$16-N$3+1)","v":0},0,183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT99*($H$16-AT$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ99*($H$16-BZ$3+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Days in Repayment Period",null,null,"days",null,null,null,null,{"$f":"SUM(N101:CO101)","v":6209},null,null,{"$f":"IF(NOT(N99),N$8*N98,N100)","v":0},0,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"IF(NOT(AT99),AT$8*AT98,AT100)","v":183},182,183,182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NOT(BZ99),BZ$8*BZ98,BZ100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period Percent",null,null,"%",null,null,null,null,null,null,null,{"$f":"N101/N8","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AT101/AT8","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ101/BZ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Commitment",null,null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Construction Financing'!I231","v":0}]
[]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,"BEGBAL",null,{"$f":"'Debt Repayment'!M110","v":0},{"$f":"'Debt Repayment'!N110","v":0},{"$f":"'Debt Repayment'!O110","v":0},{"$f":"'Debt Repayment'!P110","v":0},{"$f":"'Debt Repayment'!Q110","v":0},{"$f":"'Debt Repayment'!R110","v":0},{"$f":"'Debt Repayment'!S110","v":0},{"$f":"'Debt Repayment'!T110","v":0},{"$f":"'Debt Repayment'!U110","v":0},{"$f":"'Debt Repayment'!V110","v":0},{"$f":"'Debt Repayment'!W110","v":0},{"$f":"'Debt Repayment'!X110","v":0},{"$f":"'Debt Repayment'!Y110","v":0},{"$f":"'Debt Repayment'!Z110","v":0},{"$f":"'Debt Repayment'!AA110","v":0},{"$f":"'Debt Repayment'!AB110","v":0},{"$f":"'Debt Repayment'!AC110","v":0},{"$f":"'Debt Repayment'!AD110","v":0},{"$f":"'Debt Repayment'!AE110","v":0},{"$f":"'Debt Repayment'!AF110","v":0},{"$f":"'Debt Repayment'!AG110","v":0},{"$f":"'Debt Repayment'!AH110","v":0},{"$f":"'Debt Repayment'!AI110","v":0},{"$f":"'Debt Repayment'!AJ110","v":0},{"$f":"'Debt Repayment'!AK110","v":0},{"$f":"'Debt Repayment'!AL110","v":0},{"$f":"'Debt Repayment'!AM110","v":0},{"$f":"'Debt Repayment'!AN110","v":0},{"$f":"'Debt Repayment'!AO110","v":0},{"$f":"'Debt Repayment'!AP110","v":0},{"$f":"'Debt Repayment'!AQ110","v":0},{"$f":"'Debt Repayment'!AR110","v":0},{"$f":"'Debt Repayment'!AS110","v":0},{"$f":"'Debt Repayment'!AT110","v":0},{"$f":"'Debt Repayment'!AU110","v":0},{"$f":"'Debt Repayment'!AV110","v":0},{"$f":"'Debt Repayment'!AW110","v":0},{"$f":"'Debt Repayment'!AX110","v":0},{"$f":"'Debt Repayment'!AY110","v":0},{"$f":"'Debt Repayment'!AZ110","v":0},{"$f":"'Debt Repayment'!BA110","v":0},{"$f":"'Debt Repayment'!BB110","v":0},{"$f":"'Debt Repayment'!BC110","v":0},{"$f":"'Debt Repayment'!BD110","v":0},{"$f":"'Debt Repayment'!BE110","v":0},{"$f":"'Debt Repayment'!BF110","v":0},{"$f":"'Debt Repayment'!BG110","v":0},{"$f":"'Debt Repayment'!BH110","v":0},{"$f":"'Debt Repayment'!BI110","v":0},{"$f":"'Debt Repayment'!BJ110","v":0},{"$f":"'Debt Repayment'!BK110","v":0},{"$f":"'Debt Repayment'!BL110","v":0},{"$f":"'Debt Repayment'!BM110","v":0},{"$f":"'Debt Repayment'!BN110","v":0},{"$f":"'Debt Repayment'!BO110","v":0},{"$f":"'Debt Repayment'!BP110","v":0},{"$f":"'Debt Repayment'!BQ110","v":0},{"$f":"'Debt Repayment'!BR110","v":0},{"$f":"'Debt Repayment'!BS110","v":0},{"$f":"'Debt Repayment'!BT110","v":0},{"$f":"'Debt Repayment'!BU110","v":0},{"$f":"'Debt Repayment'!BV110","v":0},{"$f":"'Debt Repayment'!BW110","v":0},{"$f":"'Debt Repayment'!BX110","v":0},{"$f":"'Debt Repayment'!BY110","v":0},{"$f":"'Debt Repayment'!BZ110","v":0},{"$f":"'Debt Repayment'!CA110","v":0},{"$f":"'Debt Repayment'!CB110","v":0},{"$f":"'Debt Repayment'!CC110","v":0},{"$f":"'Debt Repayment'!CD110","v":0},{"$f":"'Debt Repayment'!CE110","v":0},{"$f":"'Debt Repayment'!CF110","v":0},{"$f":"'Debt Repayment'!CG110","v":0},{"$f":"'Debt Repayment'!CH110","v":0},{"$f":"'Debt Repayment'!CI110","v":0},{"$f":"'Debt Repayment'!CJ110","v":0},{"$f":"'Debt Repayment'!CK110","v":0},{"$f":"'Debt Repayment'!CL110","v":0},{"$f":"'Debt Repayment'!CM110","v":0},{"$f":"'Debt Repayment'!CN110","v":0}]
[null,null,null,"Transfer In",null,{"$f":"[0]!units","v":"$000's"},"P Value",null,null,null,{"$f":"SUM(N108:CO108)","v":0},null,null,{"$f":"LOOKUP(N$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(O$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(P$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(Q$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(R$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(S$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(T$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(U$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(V$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(W$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(X$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(Y$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(Z$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AA$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AB$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AC$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AD$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AE$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AF$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AG$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AH$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AI$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AJ$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AK$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AL$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AM$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AN$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AO$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AP$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AQ$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AR$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AS$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AT$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AU$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AV$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AW$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AX$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AY$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(AZ$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BA$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BB$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BC$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BD$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BE$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BF$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BG$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BH$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BI$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BJ$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BK$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BL$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BM$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BN$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BO$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BP$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BQ$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BR$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BS$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BT$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BU$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BV$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BW$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BX$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BY$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(BZ$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CA$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CB$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CC$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CD$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CE$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CF$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CG$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CH$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CI$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CJ$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CK$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CL$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CM$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CN$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0},{"$f":"LOOKUP(CO$4,'Construction Financing'!$4:$4,'Construction Financing'!237:237)","v":0}]
[null,null,null,"Principal Repayment",null,{"$f":"[0]!units","v":"$000's"},{"$f":"'Debt Repayment'!P_Value","v":{"$error":"#NAME?"}},null,null,null,null,"REPAY",null,{"$f":"N133","v":0},{"$f":"O133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,"ENDBAL",null,{"$f":"N107+N108-N109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT107+AT108-AT109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ107+BZ108-BZ109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,null,null,"Unhedged Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(O4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(P4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(Q4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(R4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(S4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(T4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(U4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(V4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(W4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(X4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(Y4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(Z4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AA4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AB4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AC4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AD4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AE4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AF4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AG4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AH4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AI4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AJ4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AK4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AL4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AM4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AN4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AO4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AP4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AQ4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AR4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AS4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AT4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AU4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AV4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AW4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AX4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AY4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(AZ4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BA4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BB4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BC4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BD4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BE4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BF4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BG4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BH4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BI4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BJ4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BK4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BL4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BM4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BN4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BO4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BP4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BQ4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BR4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BS4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BT4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BU4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BV4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BW4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BX4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BY4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(BZ4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CA4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CB4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CC4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CD4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CE4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CF4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CG4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CH4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CI4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CJ4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CK4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CL4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CM4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CN4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03},{"$f":"LOOKUP(CO4,'Input Time Series'!241:241,'Input Time Series'!242:242)","v":0.03}]
[null,null,null,"Hedged Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(O4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(P4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(Q4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(R4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(S4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(T4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(U4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(V4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(W4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(X4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(Y4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(Z4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AA4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AB4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AC4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AD4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AE4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AF4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AG4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AH4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AI4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AJ4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AK4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AL4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AM4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AN4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AO4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AP4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AQ4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AR4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AS4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AT4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AU4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AV4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AW4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AX4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AY4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(AZ4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BA4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BB4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BC4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BD4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BE4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BF4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BG4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BH4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BI4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BJ4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BK4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BL4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BM4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BN4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BO4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BP4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BQ4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BR4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BS4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BT4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BU4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BV4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BW4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BX4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BY4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(BZ4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CA4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CB4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CC4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CD4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CE4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CF4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CG4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CH4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CI4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CJ4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CK4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CL4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CM4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CN4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03},{"$f":"LOOKUP(CO4,'Input Time Series'!235:235,'Input Time Series'!237:237)","v":0.03}]
[null,null,null,"% Hedged",null,"%",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(O$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(P$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(Q$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(R$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(S$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(T$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(U$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(V$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(W$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(X$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(Y$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(Z$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AA$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AB$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AC$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AD$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AE$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AF$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AG$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AH$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AI$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AJ$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AK$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AL$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AM$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AN$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AO$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AP$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AQ$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AR$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AS$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AT$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AU$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AV$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AW$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AX$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AY$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(AZ$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BA$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BB$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BC$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BD$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BE$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BF$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BG$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BH$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BI$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BJ$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BK$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BL$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BM$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BN$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BO$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BP$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BQ$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BR$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BS$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BT$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BU$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BV$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BW$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BX$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BY$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(BZ$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CA$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CB$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CC$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CD$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CE$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CF$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CG$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CH$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CI$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CJ$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CK$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CL$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CM$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CN$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1},{"$f":"LOOKUP(CO$4,'Input Time Series'!235:235,'Input Time Series'!236:236)","v":1}]
[null,null,null,"Margin",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(O$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(P$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(Q$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(R$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(S$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(T$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(U$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(V$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(W$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(X$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(Y$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(Z$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AA$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AB$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AC$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AD$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AE$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AF$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AG$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AH$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AI$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AJ$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AK$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AL$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AM$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AN$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AO$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AP$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AQ$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AR$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AS$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AT$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AU$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AV$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AW$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AX$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AY$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(AZ$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BA$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BB$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BC$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BD$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BE$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BF$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BG$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BH$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BI$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BJ$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BK$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BL$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BM$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BN$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BO$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BP$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BQ$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BR$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BS$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BT$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BU$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BV$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BW$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BX$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BY$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(BZ$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CA$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CB$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CC$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CD$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CE$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CF$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CG$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CH$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CI$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CJ$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CK$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CL$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CM$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CN$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0},{"$f":"LOOKUP(CO$4,'Input Time Series'!245:245,'Input Time Series'!246:246)","v":0}]
[null,null,null,"Total Rate",null,"% p.a.",null,null,null,null,null,null,null,{"$f":"N115*N114+(1-N115)*N113+N116","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"AT115*AT114+(1-AT115)*AT113+AT116","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"BZ115*BZ114+(1-BZ115)*BZ113+BZ116","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Total Rate",null,"% p.p.",null,null,null,null,null,null,null,{"$f":"N117*N$8/int_days","v":1.5250000000000001E-2},1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,{"$f":"AT117*AT$8/int_days","v":1.5250000000000001E-2},1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,{"$f":"BZ117*BZ$8/int_days","v":1.5250000000000001E-2},1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2]
[]
[null,null,null,"Interest (Monthly) Paid",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N120:CO120)","v":0},"INT",null,{"$f":"N118*N107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT118*AT107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ118*BZ107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WHT on Interest",null,{"$f":"[0]!units","v":"$000's"},"Switch and Rate",{"$f":"'Input Constant'!$G$565","v":true},{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},null,{"$f":"SUM(N121:CO121)","v":0},"WHT",null,{"$f":"IF($H$38,N120/(1-$I$38)-N120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$38,AT120/(1-$I$38)-AT120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$38,BZ120/(1-$I$38)-BZ120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees After COD",null,{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!G543","v":50},{"$f":"'Input Constant'!$G$10/12","v":0.5},null,null,"FEE",null,{"$f":"IF(N107,$H122*$I122)*N98","v":0},{"$f":"IF(O107,$H122*$I122)*O98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA107,$H122*$I122)*CA98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal Repayment"]
[null,null,null,"Senior Debt 1 repayment period counter",null,null,null,null,null,null,null,null,null,{"$f":"M125+N98","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AS125+AT98","v":31},32,33,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"BY125+BZ98","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[null,null,null,"Linear",null,"%",null,{"$f":"'Debt Repayment'!K101","v":6209},null,null,{"$f":"SUM(N126:CO126)","v":0.99999999999999956},null,null,{"$f":"N101/$H$84","v":0},0,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9473345144145596E-2,2.9312288613303268E-2,{"$f":"AT101/$H$84","v":2.9473345144145596E-2},2.9312288613303268E-2,2.9473345144145596E-2,2.9312288613303268E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ101/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annuity",null,"%",null,null,null,null,{"$f":"K108","v":0},null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!60:60)","v":2.2170235439037914E-2},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!60:60)","v":2.2570669405536373E-2},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!60:60)","v":2.2906442507596096E-2},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!60:60)","v":2.3284089262451069E-2},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!60:60)","v":2.3667962085426611E-2},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!60:60)","v":2.4090463215047146E-2},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!60:60)","v":2.4453881178291649E-2},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!60:60)","v":2.4887872452748788E-2},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!60:60)","v":2.5265885594183083E-2},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!60:60)","v":2.5711688588560228E-2},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!60:60)","v":2.6104840696132441E-2},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!60:60)","v":2.6535217799501118E-2},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!60:60)","v":2.6972690309168577E-2},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!60:60)","v":2.7443138326945352E-2},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!60:60)","v":2.786829345998211E-2},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!60:60)","v":2.8351577021419931E-2},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!60:60)","v":2.8793620549102415E-2},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!60:60)","v":2.9290101364947127E-2},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!60:60)","v":2.9749657592439332E-2},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!60:60)","v":3.0240124920314682E-2},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!60:60)","v":3.0738678331163106E-2},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!60:60)","v":3.1262703930950139E-2},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!60:60)","v":3.1759266862633348E-2},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!60:60)","v":3.2297641942217729E-2},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!60:60)","v":3.2813725317911623E-2},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!60:60)","v":3.3366857148362641E-2},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!60:60)","v":3.3903177185151213E-2},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!60:60)","v":3.4462121457663163E-2},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!60:60)","v":3.5030280757370573E-2},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!60:60)","v":3.5614222550895712E-2},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!60:60)","v":3.6193289874158159E-2},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!60:60)","v":3.6793286456790801E-2},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!60:60)","v":3.7394893008823087E-2},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!60:60)","v":3.8011403407076663E-2},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!60:60)","v":0},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!60:60)","v":0}]
[null,null,null,"Sculpted Percent 3",null,null,null,null,null,null,{"$f":"SUM(N128:CO128)","v":1},null,null,{"$f":"LOOKUP(N125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(O125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(P125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":1.8390736517435835E-2},{"$f":"LOOKUP(Q125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.159368690908964E-2},{"$f":"LOOKUP(R125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":1.5590046350829827E-2},{"$f":"LOOKUP(S125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.063606057780071E-2},{"$f":"LOOKUP(T125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":1.7119144178598833E-2},{"$f":"LOOKUP(U125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.1597937745853788E-2},{"$f":"LOOKUP(V125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":1.8722025891269315E-2},{"$f":"LOOKUP(W125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.3132673491267493E-2},{"$f":"LOOKUP(X125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":2.0467869696219859E-2},{"$f":"LOOKUP(Y125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.4545917394912404E-2},{"$f":"LOOKUP(Z125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":2.2313541233979099E-2},{"$f":"LOOKUP(AA125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.6076579805742484E-2},{"$f":"LOOKUP(AB125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":2.4281622986608516E-2},{"$f":"LOOKUP(AC125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.7530077873577206E-2},{"$f":"LOOKUP(AD125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":2.6357371351758609E-2},{"$f":"LOOKUP(AE125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.951617492226122E-2},{"$f":"LOOKUP(AF125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":2.8613439742178691E-2},{"$f":"LOOKUP(AG125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":4.0570073482246415E-2},{"$f":"LOOKUP(AH125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.0088899288816959E-2},{"$f":"LOOKUP(AI125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.2723761020838391E-2},{"$f":"LOOKUP(AJ125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":2.715745314207586E-2},{"$f":"LOOKUP(AK125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.3914518581840573E-2},{"$f":"LOOKUP(AL125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":2.8684681586046982E-2},{"$f":"LOOKUP(AM125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.5389135989131307E-2},{"$f":"LOOKUP(AN125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.0328614022302112E-2},{"$f":"LOOKUP(AO125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.6844184395272324E-2},{"$f":"LOOKUP(AP125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.2040724415524482E-2},{"$f":"LOOKUP(AQ125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.8385511883158578E-2},{"$f":"LOOKUP(AR125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.3842288328736335E-2},{"$f":"LOOKUP(AS125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.9948648566347993E-2},{"$f":"LOOKUP(AT125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":3.57174550338007E-2},{"$f":"LOOKUP(AU125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":4.1743219671821055E-2},{"$f":"LOOKUP(AV125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":1.6135923922656392E-2},{"$f":"LOOKUP(AW125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(AX125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(AY125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(AZ125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BA125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BB125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BC125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BD125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BE125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BF125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BG125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BH125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BI125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BJ125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BK125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BL125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BM125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BN125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BO125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BP125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BQ125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BR125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BS125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BT125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BU125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BV125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BW125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BX125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BY125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(BZ125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CA125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CB125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CC125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CD125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CE125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CF125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CG125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CH125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CI125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CJ125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CK125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CL125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CM125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CN125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0},{"$f":"LOOKUP(CO125,'Input Time Series'!250:250,'Input Time Series'!253:253)","v":0}]
[null,null,null,"Sculpted Percent 4",null,null,null,null,null,null,{"$f":"SUM(N129:CO129)","v":0},null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!173:173)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!173:173)","v":false},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!173:173)","v":false}]
[]
[null,null,null,{"$f":"\"Summary for \"&A97","v":"Summary for Senior Debt: DEG"}]
[null,null,null,null,"Repayment Percent Applied","% p.p.",null,{"$f":"'Input Constant'!$G$530","v":4},null,null,null,null,null,{"$f":"CHOOSE($H$132,N126,N127,N128,N129)","v":0},{"$f":"CHOOSE($H$132,O126,O127,O128,O129)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CHOOSE($H$132,CA126,CA127,CA128,CA129)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Repayment Amount from UDF",{"$f":"[0]!units","v":"$000's"},null,{"$f":"'Input Constant'!$G$530","v":4},{"$f":"K108","v":0},null,{"$f":"SUM(N133:CO133)","v":0},null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!180:180)","v":0},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!180:180)","v":0}]
[null,null,null,null,"Debt Repayment Period x Repayment",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N134:CO134)","v":0},null,null,{"$f":"N133*N125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT133*AT125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ133*BZ125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average Debt Life","Periods",null,{"$f":"'Debt Repayment'!H104","v":0},null,null,null,{"$f":"IF(H135,K134/H135)","v":false}]
[null,null,null,null,"Average Debt Life","Years",null,{"$f":"12/'Input Constant'!$G$10","v":2},null,null,null,{"$f":"L135/H136","v":0}]
[]
["Totals Across Debt Issues"]
[null,null,null,"Total Beginning Balance",null,{"$f":"[0]!units","v":"$000's"},null,"BEGBAL",null,null,null,null,null,{"$f":"SUMIF($L:$L,$H139,N:N)","v":0},0,47834.006000217196,48646.723029212764,47745.523805500925,47378.990981205468,46429.569050626669,46013.041602989957,45000.415561357782,44527.925342955408,{"$f":"SUMIF($L:$L,$H139,X:X)","v":43458.71870017238},42924.15320638565,41791.982700446955,41188.589305204892,39997.798397324295,39318.762388652875,38039.39458210818,37275.730641463037,35909.745085171744,35052.104409602594,{"$f":"SUMIF($L:$L,$H139,AH:AH)","v":33589.705344994327},32627.686847919002,31066.993517782063,29989.545216576873,28300.899673808814,27094.593264806972,25272.914454537768,23923.304646505821,21953.428013173358,20444.409644848707,{"$f":"SUMIF($L:$L,$H139,AR:AR)","v":18315.100574934888},16629.077071125095,14310.5072716011,12430.344521800798,9913.9594131702688,7823.1695211464212,5088.1680848174674,2763.514211888225,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"SUMIF($L:$L,$H139,BB:BB)","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"SUMIF($L:$L,$H139,BL:BL)","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"SUMIF($L:$L,$H139,BV:BV)","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"SUMIF($L:$L,$H139,CF:CF)","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8]
[null,null,null,"Total Ending Balance",null,{"$f":"[0]!units","v":"$000's"},null,"ENDBAL",null,null,null,null,null,0,47834.006000217196,48646.723029212764,47745.523805500925,47378.990981205468,46429.569050626669,46013.041602989957,45000.415561357782,44527.925342955408,43458.71870017238,42924.15320638565,41791.982700446955,41188.589305204892,39997.798397324295,39318.762388652875,38039.39458210818,37275.730641463037,35909.745085171744,35052.104409602594,33589.705344994327,32627.686847919002,31066.993517782063,29989.545216576873,28300.899673808814,27094.593264806972,25272.914454537768,23923.304646505821,21953.428013173358,20444.409644848707,18315.100574934888,16629.077071125095,14310.5072716011,12430.344521800798,9913.9594131702688,7823.1695211464212,5088.1680848174674,2763.514211888225,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8]
[null,null,null,"Total Interest Expense",null,{"$f":"[0]!units","v":"$000's"},null,"INT",null,null,{"$f":"SUM(N141:CO141)","v":45864.722735457122},null,null,0,0,1945.249577342166,1967.4896869592717,1941.6513014237044,1926.7456332356892,1888.1358080588182,1860.9719048320383,1830.0168994952166,1800.9072027595298,1767.3212271403436,1736.0435296804862,1699.5406298181763,1675.002631744999,1626.5771348245214,1590.2255010521828,1546.9353796723994,1507.5962170547273,1460.3296334636511,1417.6628894550381,1365.981350696436,1326.8592651487063,1263.3910697231374,1212.9104954259979,1150.9032534015585,1095.8257720433041,1027.7651878178692,967.56476570312429,892.77273920238326,831.40599222384753,744.81409004735212,672.55378376550379,581.96062904511143,502.73837843727671,403.16768280225762,316.40374507747748,206.91883544924369,112.38291128345449,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9]
[null,null,null,"Total Witholding Tax",null,{"$f":"[0]!units","v":"$000's"},null,"WHT",null,null,{"$f":"SUM(N142:CO142)","v":3718.7613028749033},null,null,0,0,157.72293870341855,159.52619083453556,157.43118660192204,156.22261891100152,153.09209254530947,150.88961390530039,148.3797486077201,146.01950292644824,143.29631571408186,140.76028619030967,137.80059160687915,135.81102419554031,131.88463255333954,128.9372027880147,125.42719294641074,122.23753111254541,118.40510541597155,114.94563968554348,110.75524465106241,107.5831836607058,102.43711376133547,98.344094223729599,93.31648000553173,88.850738273781417,83.332312525773204,78.451197219172172,72.386978854247218,67.411296666798421,60.390331625460931,54.531387872878668,47.185996949603577,40.762571224643978,32.689271578561431,25.654357708984662,16.777202874262997,9.1121279419017043,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10]
[null,null,null,"Total Repayment",null,{"$f":"[0]!units","v":"$000's"},null,"REPAY",null,null,{"$f":"SUM(N143:CO143)","v":47834.006000129113},null,null,0,0,-812.71702899556885,901.19922371183702,366.53282429545879,949.42193057879604,416.52744763671217,1012.6260416321775,472.49021840237083,1069.2066427830309,534.56549378672707,1132.1705059386979,603.39339524206616,1190.790907880594,679.03600867141995,1279.3678065446982,763.66394064514361,1365.9855562912937,857.64067556914915,1462.3990646082648,962.0184970753271,1560.6933301369393,1077.4483012051885,1688.6455427680578,1206.3064090018408,1821.6788102692035,1349.6098080319464,1969.8766333324647,1509.0183683246521,2129.3090699138202,1686.023503809794,2318.5697995239948,1880.1627498003013,2516.3851086305285,2090.7898920238472,2735.0014363289542,2324.6538729292424,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees After COD",null,{"$f":"[0]!units","v":"$000's"},null,"FEE",null,null,{"$f":"SUM(N144:CO144)","v":850},null,null,0,0,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Debt Service",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N146:CO146)","v":93698.72873558625},null,null,{"$f":"N143+N141","v":0},0,1132.5325483465972,2868.6889106711087,2308.1841257191631,2876.1675638144852,2304.6632556955301,2873.597946464216,2302.5071178975877,2870.1138455425607,2301.8867209270707,2868.214035619184,2302.9340250602427,2865.793539625593,2305.6131434959416,2869.593307596881,2310.5993203175431,2873.5817733460208,2317.9703090328003,2880.0619540633029,2327.9998477717631,2887.5525952856456,2340.8393709283259,2901.5560381940559,2357.2096624033993,2917.5045823125074,2377.3749958498156,2937.4413990355888,2401.7911075270354,2960.7150621376677,2430.8375938571462,2991.1235832894986,{"$f":"AT143+AT141","v":2462.1233788454128},3019.1234870678054,2493.957574826105,3051.4051814064319,2531.5727083784859,2875.8971230835969,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,{"$f":"BZ143+BZ141","v":3.582031543677052E-9},3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9]
[null,null,null,"Interest Plus Witholding",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N147:CO147)","v":49583.484038331961},null,null,{"$f":"N141+N142","v":0},{"$f":"O141+O142","v":0},2102.9725160455846,2127.0158777938072,2099.0824880256264,2082.9682521466907,2041.2279006041276,2011.8615187373387,1978.3966481029368,1946.926705685978,1910.6175428544254,1876.8038158707959,1837.3412214250554,1810.8136559405393,1758.461767377861,1719.1627038401975,1672.3625726188102,1629.8337481672727,1578.7347388796227,1532.6085291405816,1476.7365953474985,1434.4424488094121,1365.8281834844729,1311.2545896497274,1244.2197334070902,1184.6765103170856,1111.0975003436424,1046.0159629222965,965.15971805663048,898.81728889064595,805.20442167281306,727.08517163838246,629.14662599471501,543.50094966192069,435.85695438081905,342.05810278646214,223.69603832350668,121.49503922535619,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,{"$f":"CA141+CA142","v":3.8513055143950576E-9},3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9]
[]
[]
["PRG"]
[null,null,null,null,"Total Beginning Balance",{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"'Debt Repayment'!N139","v":0},{"$f":"'Debt Repayment'!O139","v":0},{"$f":"'Debt Repayment'!P139","v":47834.006000217196},{"$f":"'Debt Repayment'!Q139","v":48646.723029212764},{"$f":"'Debt Repayment'!R139","v":47745.523805500925},{"$f":"'Debt Repayment'!S139","v":47378.990981205468},{"$f":"'Debt Repayment'!T139","v":46429.569050626669},{"$f":"'Debt Repayment'!U139","v":46013.041602989957},{"$f":"'Debt Repayment'!V139","v":45000.415561357782},{"$f":"'Debt Repayment'!W139","v":44527.925342955408},{"$f":"'Debt Repayment'!X139","v":43458.71870017238},{"$f":"'Debt Repayment'!Y139","v":42924.15320638565},{"$f":"'Debt Repayment'!Z139","v":41791.982700446955},{"$f":"'Debt Repayment'!AA139","v":41188.589305204892},{"$f":"'Debt Repayment'!AB139","v":39997.798397324295},{"$f":"'Debt Repayment'!AC139","v":39318.762388652875},{"$f":"'Debt Repayment'!AD139","v":38039.39458210818},{"$f":"'Debt Repayment'!AE139","v":37275.730641463037},{"$f":"'Debt Repayment'!AF139","v":35909.745085171744},{"$f":"'Debt Repayment'!AG139","v":35052.104409602594},{"$f":"'Debt Repayment'!AH139","v":33589.705344994327},{"$f":"'Debt Repayment'!AI139","v":32627.686847919002},{"$f":"'Debt Repayment'!AJ139","v":31066.993517782063},{"$f":"'Debt Repayment'!AK139","v":29989.545216576873},{"$f":"'Debt Repayment'!AL139","v":28300.899673808814},{"$f":"'Debt Repayment'!AM139","v":27094.593264806972},{"$f":"'Debt Repayment'!AN139","v":25272.914454537768},{"$f":"'Debt Repayment'!AO139","v":23923.304646505821},{"$f":"'Debt Repayment'!AP139","v":21953.428013173358},{"$f":"'Debt Repayment'!AQ139","v":20444.409644848707},{"$f":"'Debt Repayment'!AR139","v":18315.100574934888},{"$f":"'Debt Repayment'!AS139","v":16629.077071125095},{"$f":"'Debt Repayment'!AT139","v":14310.5072716011},{"$f":"'Debt Repayment'!AU139","v":12430.344521800798},{"$f":"'Debt Repayment'!AV139","v":9913.9594131702688},{"$f":"'Debt Repayment'!AW139","v":7823.1695211464212},{"$f":"'Debt Repayment'!AX139","v":5088.1680848174674},{"$f":"'Debt Repayment'!AY139","v":2763.514211888225},{"$f":"'Debt Repayment'!AZ139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BA139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BB139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BC139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BD139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BE139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BF139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BG139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BH139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BI139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BJ139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BK139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BL139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BM139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BN139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BO139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BP139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BQ139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BR139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BS139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BT139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BU139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BV139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BW139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BX139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BY139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!BZ139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CA139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CB139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CC139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CD139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CE139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CF139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CG139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CH139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CI139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CJ139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CK139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CL139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CM139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CN139","v":8.8082742877304554E-8},{"$f":"'Debt Repayment'!CO139","v":8.8082742877304554E-8}]
[null,null,null,null,"PRG Rate Applied","% p.p.",null,{"$f":"'Input Constant'!G562","v":0.02},null,null,null,null,null,{"$f":"$H$152*N8/int_days","v":1.0166666666666668E-2},1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,{"$f":"$H$152*AT8/int_days","v":1.0166666666666668E-2},1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,{"$f":"$H$152*BZ8/int_days","v":1.0166666666666668E-2},1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2]
[null,null,null,null,"Debt Insured",{"$f":"[0]!units","v":"$000's"},{"$f":"'Input Constant'!G561","v":1},{"$f":"'Input Constant'!G561","v":1},null,null,null,null,{"$f":"M151*$G$153","v":0},{"$f":"$H$153*N151","v":0},{"$f":"$H$153*O151","v":0},47834.006000217196,48646.723029212764,47745.523805500925,47378.990981205468,46429.569050626669,46013.041602989957,45000.415561357782,44527.925342955408,43458.71870017238,42924.15320638565,41791.982700446955,41188.589305204892,39997.798397324295,39318.762388652875,38039.39458210818,37275.730641463037,35909.745085171744,35052.104409602594,33589.705344994327,32627.686847919002,31066.993517782063,29989.545216576873,28300.899673808814,27094.593264806972,25272.914454537768,23923.304646505821,21953.428013173358,20444.409644848707,18315.100574934888,16629.077071125095,14310.5072716011,12430.344521800798,9913.9594131702688,7823.1695211464212,5088.1680848174674,2763.514211888225,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"$H$153*CA151","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8]
[null,null,null,null,"PRG Amount",{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N152*N153","v":0},{"$f":"O152*O153","v":0},486.31239433554151,491.87242173981792,485.41282535592609,481.6864083089223,472.03395201470454,465.24297620800957,457.50422487380416,450.22680068988245,441.8303067850859,434.01088242012156,424.88515745454407,418.75065793624975,406.64428370613035,397.55637526304571,386.73384491809986,376.89905426368182,365.08240836591278,354.41572236375953,341.49533767410901,331.71481628717657,315.84776743078436,303.22762385649946,287.72581335038961,273.95644301082604,256.9412969544673,241.89119142578107,223.19318480059582,207.85149805596188,186.20352251183803,168.13844594137595,145.49015726127786,125.68459460931918,100.7919207005644,79.10093626936937,51.729708862310922,28.095727820863623,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,{"$f":"CA152*CA153","v":8.9061440020385716E-10},8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10]
[]
[]
["Graph"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N159>0.1,N4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},"2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31",{"$f":"IF(AT159>0.1,AT4,NA())","v":"2037-11-30"},"2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30",{"$error":"#N/A"},{"$f":"IF(BZ159>0.1,BZ4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CFADS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(O4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(P4,Sculpting!4:4,Sculpting!18:18)","v":1878.8114002205089},{"$f":"LOOKUP(Q4,Sculpting!4:4,Sculpting!18:18)","v":4147.2018161655542},{"$f":"LOOKUP(R4,Sculpting!4:4,Sculpting!18:18)","v":3399.8806312261022},{"$f":"LOOKUP(S4,Sculpting!4:4,Sculpting!18:18)","v":4131.948847110767},{"$f":"LOOKUP(T4,Sculpting!4:4,Sculpting!18:18)","v":3383.9666790463825},{"$f":"LOOKUP(U4,Sculpting!4:4,Sculpting!18:18)","v":4116.834812603739},{"$f":"LOOKUP(V4,Sculpting!4:4,Sculpting!18:18)","v":3368.8424426642669},{"$f":"LOOKUP(W4,Sculpting!4:4,Sculpting!18:18)","v":4099.5086389270491},{"$f":"LOOKUP(X4,Sculpting!4:4,Sculpting!18:18)","v":3354.7349413088159},{"$f":"LOOKUP(Y4,Sculpting!4:4,Sculpting!18:18)","v":4083.2092972388127},{"$f":"LOOKUP(Z4,Sculpting!4:4,Sculpting!18:18)","v":3341.7071570986081},{"$f":"LOOKUP(AA4,Sculpting!4:4,Sculpting!18:18)","v":4065.0986218241105},{"$f":"LOOKUP(AB4,Sculpting!4:4,Sculpting!18:18)","v":3329.691845604787},{"$f":"LOOKUP(AC4,Sculpting!4:4,Sculpting!18:18)","v":4053.8811701517934},{"$f":"LOOKUP(AD4,Sculpting!4:4,Sculpting!18:18)","v":3319.2457571437503},{"$f":"LOOKUP(AE4,Sculpting!4:4,Sculpting!18:18)","v":4041.413269635199},{"$f":"LOOKUP(AF4,Sculpting!4:4,Sculpting!18:18)","v":3310.4089065211265},{"$f":"LOOKUP(AG4,Sculpting!4:4,Sculpting!18:18)","v":4030.6123109914229},{"$f":"LOOKUP(AH4,Sculpting!4:4,Sculpting!18:18)","v":3303.3704241952692},{"$f":"LOOKUP(AI4,Sculpting!4:4,Sculpting!18:18)","v":4019.3865777371325},{"$f":"LOOKUP(AJ4,Sculpting!4:4,Sculpting!18:18)","v":3298.2203468279031},{"$f":"LOOKUP(AK4,Sculpting!4:4,Sculpting!18:18)","v":4014.747019123442},{"$f":"LOOKUP(AL4,Sculpting!4:4,Sculpting!18:18)","v":3295.540384076894},{"$f":"LOOKUP(AM4,Sculpting!4:4,Sculpting!18:18)","v":4010.4091114150256},{"$f":"LOOKUP(AN4,Sculpting!4:4,Sculpting!18:18)","v":3295.5128966508164},{"$f":"LOOKUP(AO4,Sculpting!4:4,Sculpting!18:18)","v":4008.8491492524536},{"$f":"LOOKUP(AP4,Sculpting!4:4,Sculpting!18:18)","v":3298.4722915773136},{"$f":"LOOKUP(AQ4,Sculpting!4:4,Sculpting!18:18)","v":4008.9540389545105},{"$f":"LOOKUP(AR4,Sculpting!4:4,Sculpting!18:18)","v":3304.6740060850552},{"$f":"LOOKUP(AS4,Sculpting!4:4,Sculpting!18:18)","v":4015.3913457643889},{"$f":"LOOKUP(AT4,Sculpting!4:4,Sculpting!18:18)","v":3310.6136265840282},{"$f":"LOOKUP(AU4,Sculpting!4:4,Sculpting!18:18)","v":4015.4021589625522},{"$f":"LOOKUP(AV4,Sculpting!4:4,Sculpting!18:18)","v":3313.8806818761086},{"$f":"LOOKUP(AW4,Sculpting!4:4,Sculpting!18:18)","v":4017.4308278305944},{"$f":"LOOKUP(AX4,Sculpting!4:4,Sculpting!18:18)","v":3320.926670124169},{"$f":"LOOKUP(AY4,Sculpting!4:4,Sculpting!18:18)","v":4023.0155435696188},{"$f":"LOOKUP(AZ4,Sculpting!4:4,Sculpting!18:18)","v":2949.9608791237829},{"$f":"LOOKUP(BA4,Sculpting!4:4,Sculpting!18:18)","v":2640.3687801826009},{"$f":"LOOKUP(BB4,Sculpting!4:4,Sculpting!18:18)","v":2173.0668214908551},{"$f":"LOOKUP(BC4,Sculpting!4:4,Sculpting!18:18)","v":2609.7687379351537},{"$f":"LOOKUP(BD4,Sculpting!4:4,Sculpting!18:18)","v":1617.5685422567017},{"$f":"LOOKUP(BE4,Sculpting!4:4,Sculpting!18:18)","v":926.65802797929325},{"$f":"LOOKUP(BF4,Sculpting!4:4,Sculpting!18:18)","v":701.6806284590308},{"$f":"LOOKUP(BG4,Sculpting!4:4,Sculpting!18:18)","v":940.03105020986368},{"$f":"LOOKUP(BH4,Sculpting!4:4,Sculpting!18:18)","v":711.85249228564749},{"$f":"LOOKUP(BI4,Sculpting!4:4,Sculpting!18:18)","v":955.53806518478154},{"$f":"LOOKUP(BJ4,Sculpting!4:4,Sculpting!18:18)","v":723.04787917060924},{"$f":"LOOKUP(BK4,Sculpting!4:4,Sculpting!18:18)","v":971.37365934535421},{"$f":"LOOKUP(BL4,Sculpting!4:4,Sculpting!18:18)","v":734.66337588836075},{"$f":"LOOKUP(BM4,Sculpting!4:4,Sculpting!18:18)","v":987.75356428684108},{"$f":"LOOKUP(BN4,Sculpting!4:4,Sculpting!18:18)","v":746.79378300969518},{"$f":"LOOKUP(BO4,Sculpting!4:4,Sculpting!18:18)","v":1004.6897651637364},{"$f":"LOOKUP(BP4,Sculpting!4:4,Sculpting!18:18)","v":759.65878865941431},{"$f":"LOOKUP(BQ4,Sculpting!4:4,Sculpting!18:18)","v":1022.7355328390595},{"$f":"LOOKUP(BR4,Sculpting!4:4,Sculpting!18:18)","v":773.19538995482912},{"$f":"LOOKUP(BS4,Sculpting!4:4,Sculpting!18:18)","v":1041.4771468070242},{"$f":"LOOKUP(BT4,Sculpting!4:4,Sculpting!18:18)","v":787.60802887428088},{"$f":"LOOKUP(BU4,Sculpting!4:4,Sculpting!18:18)","v":1061.2478197448804},{"$f":"LOOKUP(BV4,Sculpting!4:4,Sculpting!18:18)","v":803.02406268186007},{"$f":"LOOKUP(BW4,Sculpting!4:4,Sculpting!18:18)","v":1082.1460518929546},{"$f":"LOOKUP(BX4,Sculpting!4:4,Sculpting!18:18)","v":429.55146674917273},{"$f":"LOOKUP(BY4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(BZ4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CA4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CB4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CC4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CD4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CE4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CF4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CG4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CH4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CI4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CJ4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CK4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CL4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CM4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CN4,Sculpting!4:4,Sculpting!18:18)","v":0},{"$f":"LOOKUP(CO4,Sculpting!4:4,Sculpting!18:18)","v":0}]
[null,{"$f":"A14","v":"Senior Debt: Development Bank"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N26+N37","v":0},0,1132.5325483465972,2868.6889106711087,2308.1841257191631,2876.1675638144852,2304.6632556955301,2873.597946464216,2302.5071178975877,2870.1138455425607,2301.8867209270707,2868.214035619184,2302.9340250602427,2865.793539625593,2305.6131434959416,2869.593307596881,2310.5993203175431,2873.5817733460208,2317.9703090328003,2880.0619540633029,2327.9998477717631,2887.5525952856456,2340.8393709283259,2901.5560381940559,2357.2096624033993,2917.5045823125074,2377.3749958498156,2937.4413990355888,2401.7911075270354,2960.7150621376677,2430.8375938571462,2991.1235832894986,{"$f":"AT26+AT37","v":2462.1233788454128},3019.1234870678054,2493.957574826105,3051.4051814064319,2531.5727083784859,2875.8971230835969,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,{"$f":"BZ26+BZ37","v":3.582031543677052E-9},3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9]
[null,{"$f":"A57","v":"Senior Debt: concessional "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N67+N78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT67+AT78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ67+BZ78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"A97","v":"Senior Debt: DEG"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109+N120","v":0},{"$f":"O109+O120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA109+CA120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Senior Debt 1 all-in interest rate","%p.p.",null,null,null,null,null,null,null,{"$f":"'Debt Repayment'!N35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!O35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!P35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!Q35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!R35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!S35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!T35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!U35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!V35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!W35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!X35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!Y35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!Z35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AA35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AB35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AC35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AD35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AE35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AF35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AG35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AH35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AI35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AJ35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AK35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AL35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AM35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AN35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AO35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AP35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AQ35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AR35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AS35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AT35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AU35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AV35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AW35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!AX35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AY35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!AZ35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BA35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BB35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BC35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BD35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BE35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BF35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BG35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BH35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BI35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BJ35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BK35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BL35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BM35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BN35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BO35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BP35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BQ35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BR35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BS35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BT35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BU35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BV35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BW35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BX35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!BY35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!BZ35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CA35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!CB35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CC35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!CD35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CE35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CF35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CG35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!CH35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CI35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!CJ35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CK35","v":4.0444444444444443E-2},{"$f":"'Debt Repayment'!CL35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CM35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CN35","v":4.066666666666667E-2},{"$f":"'Debt Repayment'!CO35","v":4.0444444444444443E-2}]
[null,null,null,null,"Senior Debt 1 all-in interest rate","%p.p.",null,null,null,null,null,null,null,{"$f":"'Debt Repayment'!N76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!O76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!P76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!Q76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!R76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!S76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!T76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!U76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!V76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!W76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!X76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!Y76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!Z76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AA76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AB76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AC76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AD76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AE76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AF76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AG76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AH76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AI76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AJ76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AK76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AL76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AM76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AN76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AO76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AP76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AQ76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AR76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AS76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AT76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AU76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AV76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AW76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!AX76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AY76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!AZ76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BA76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BB76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BC76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BD76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BE76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BF76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BG76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BH76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BI76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BJ76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BK76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BL76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BM76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BN76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BO76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BP76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BQ76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BR76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BS76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BT76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BU76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BV76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BW76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BX76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!BY76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!BZ76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CA76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!CB76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CC76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!CD76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CE76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CF76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CG76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!CH76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CI76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!CJ76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CK76","v":2.5277777777777777E-2},{"$f":"'Debt Repayment'!CL76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CM76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CN76","v":2.5416666666666667E-2},{"$f":"'Debt Repayment'!CO76","v":2.5277777777777777E-2}]
[null,null,null,null,"Senior Debt 1 all-in interest rate","%p.p.",null,null,null,null,null,null,null,{"$f":"'Debt Repayment'!N118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!O118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!P118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!Q118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!R118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!S118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!T118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!U118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!V118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!W118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!X118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!Y118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!Z118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AA118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AB118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AC118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AD118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AE118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AF118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AG118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AH118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AI118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AJ118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AK118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AL118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AM118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AN118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AO118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AP118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AQ118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AR118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AS118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AT118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AU118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AV118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AW118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!AX118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AY118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!AZ118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BA118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BB118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BC118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BD118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BE118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BF118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BG118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BH118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BI118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BJ118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BK118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BL118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BM118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BN118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BO118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BP118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BQ118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BR118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BS118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BT118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BU118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BV118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BW118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BX118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!BY118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!BZ118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CA118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!CB118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CC118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!CD118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CE118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CF118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CG118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!CH118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CI118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!CJ118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CK118","v":1.5166666666666667E-2},{"$f":"'Debt Repayment'!CL118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CM118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CN118","v":1.5250000000000001E-2},{"$f":"'Debt Repayment'!CO118","v":1.5166666666666667E-2}]

{"sheet":"Financial Statements","index":15,"n_rows":302,"n_cols":93,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"FINANCIAL STATEMENTS"}]
[null,null,"Model Test",null,null,"Active Scenario",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Start of Operational Date",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M101","v":"2021-06-01"},{"$f":"'Timing Flags'!N101","v":"2021-12-01"},{"$f":"'Timing Flags'!O101","v":"2022-06-01"},{"$f":"'Timing Flags'!P101","v":"2022-12-01"},{"$f":"'Timing Flags'!Q101","v":"2023-06-01"},{"$f":"'Timing Flags'!R101","v":"2023-12-01"},{"$f":"'Timing Flags'!S101","v":"2024-06-01"},{"$f":"'Timing Flags'!T101","v":"2024-12-01"},{"$f":"'Timing Flags'!U101","v":"2025-06-01"},{"$f":"'Timing Flags'!V101","v":"2025-12-01"},{"$f":"'Timing Flags'!W101","v":"2026-06-01"},{"$f":"'Timing Flags'!X101","v":"2026-12-01"},{"$f":"'Timing Flags'!Y101","v":"2027-06-01"},{"$f":"'Timing Flags'!Z101","v":"2027-12-01"},{"$f":"'Timing Flags'!AA101","v":"2028-06-01"},{"$f":"'Timing Flags'!AB101","v":"2028-12-01"},{"$f":"'Timing Flags'!AC101","v":"2029-06-01"},{"$f":"'Timing Flags'!AD101","v":"2029-12-01"},{"$f":"'Timing Flags'!AE101","v":"2030-06-01"},{"$f":"'Timing Flags'!AF101","v":"2030-12-01"},{"$f":"'Timing Flags'!AG101","v":"2031-06-01"},{"$f":"'Timing Flags'!AH101","v":"2031-12-01"},{"$f":"'Timing Flags'!AI101","v":"2032-06-01"},{"$f":"'Timing Flags'!AJ101","v":"2032-12-01"},{"$f":"'Timing Flags'!AK101","v":"2033-06-01"},{"$f":"'Timing Flags'!AL101","v":"2033-12-01"},{"$f":"'Timing Flags'!AM101","v":"2034-06-01"},{"$f":"'Timing Flags'!AN101","v":"2034-12-01"},{"$f":"'Timing Flags'!AO101","v":"2035-06-01"},{"$f":"'Timing Flags'!AP101","v":"2035-12-01"},{"$f":"'Timing Flags'!AQ101","v":"2036-06-01"},{"$f":"'Timing Flags'!AR101","v":"2036-12-01"},{"$f":"'Timing Flags'!AS101","v":"2037-06-01"},{"$f":"'Timing Flags'!AT101","v":"2037-12-01"},{"$f":"'Timing Flags'!AU101","v":"2038-06-01"},{"$f":"'Timing Flags'!AV101","v":"2038-12-01"},{"$f":"'Timing Flags'!AW101","v":"2039-06-01"},{"$f":"'Timing Flags'!AX101","v":"2039-12-01"},{"$f":"'Timing Flags'!AY101","v":"2040-06-01"},{"$f":"'Timing Flags'!AZ101","v":"2040-12-01"},{"$f":"'Timing Flags'!BA101","v":"2041-06-01"},{"$f":"'Timing Flags'!BB101","v":"2041-12-01"},{"$f":"'Timing Flags'!BC101","v":"2042-06-01"},{"$f":"'Timing Flags'!BD101","v":"2042-12-01"},{"$f":"'Timing Flags'!BE101","v":"2043-06-01"},{"$f":"'Timing Flags'!BF101","v":"2043-12-01"},{"$f":"'Timing Flags'!BG101","v":"2044-06-01"},{"$f":"'Timing Flags'!BH101","v":"2044-12-01"},{"$f":"'Timing Flags'!BI101","v":"2045-06-01"},{"$f":"'Timing Flags'!BJ101","v":"2045-12-01"},{"$f":"'Timing Flags'!BK101","v":"2046-06-01"},{"$f":"'Timing Flags'!BL101","v":"2046-12-01"},{"$f":"'Timing Flags'!BM101","v":"2047-06-01"},{"$f":"'Timing Flags'!BN101","v":"2047-12-01"},{"$f":"'Timing Flags'!BO101","v":"2048-06-01"},{"$f":"'Timing Flags'!BP101","v":"2048-12-01"},{"$f":"'Timing Flags'!BQ101","v":"2049-06-01"},{"$f":"'Timing Flags'!BR101","v":"2049-12-01"},{"$f":"'Timing Flags'!BS101","v":"2050-06-01"},{"$f":"'Timing Flags'!BT101","v":"2050-12-01"},{"$f":"'Timing Flags'!BU101","v":"2051-06-01"},{"$f":"'Timing Flags'!BV101","v":"2051-12-01"},{"$f":"'Timing Flags'!BW101","v":"2052-06-01"},{"$f":"'Timing Flags'!BX101","v":"2052-12-01"},{"$f":"'Timing Flags'!BY101","v":"2053-06-01"},{"$f":"'Timing Flags'!BZ101","v":"2053-12-01"},{"$f":"'Timing Flags'!CA101","v":"2054-06-01"},{"$f":"'Timing Flags'!CB101","v":"2054-12-01"},{"$f":"'Timing Flags'!CC101","v":"2055-06-01"},{"$f":"'Timing Flags'!CD101","v":"2055-12-01"},{"$f":"'Timing Flags'!CE101","v":"2056-06-01"},{"$f":"'Timing Flags'!CF101","v":"2056-12-01"},{"$f":"'Timing Flags'!CG101","v":"2057-06-01"},{"$f":"'Timing Flags'!CH101","v":"2057-12-01"},{"$f":"'Timing Flags'!CI101","v":"2058-06-01"},{"$f":"'Timing Flags'!CJ101","v":"2058-12-01"},{"$f":"'Timing Flags'!CK101","v":"2059-06-01"},{"$f":"'Timing Flags'!CL101","v":"2059-12-01"},{"$f":"'Timing Flags'!CM101","v":"2060-06-01"},{"$f":"'Timing Flags'!CN101","v":"2060-12-01"}]
[null,null,"End of Operational Date",null,null,null,null,null,null,null,null,{"$f":"'Input Constant'!G13","v":"2020-01-01"},{"$f":"'Construction Financing'!M4","v":"2020-01-31"},{"$f":"'Timing Flags'!M102","v":"2021-11-30"},{"$f":"'Timing Flags'!N102","v":"2022-05-31"},{"$f":"'Timing Flags'!O102","v":"2022-11-30"},{"$f":"'Timing Flags'!P102","v":"2023-05-31"},{"$f":"'Timing Flags'!Q102","v":"2023-11-30"},{"$f":"'Timing Flags'!R102","v":"2024-05-31"},{"$f":"'Timing Flags'!S102","v":"2024-11-30"},{"$f":"'Timing Flags'!T102","v":"2025-05-31"},{"$f":"'Timing Flags'!U102","v":"2025-11-30"},{"$f":"'Timing Flags'!V102","v":"2026-05-31"},{"$f":"'Timing Flags'!W102","v":"2026-11-30"},{"$f":"'Timing Flags'!X102","v":"2027-05-31"},{"$f":"'Timing Flags'!Y102","v":"2027-11-30"},{"$f":"'Timing Flags'!Z102","v":"2028-05-31"},{"$f":"'Timing Flags'!AA102","v":"2028-11-30"},{"$f":"'Timing Flags'!AB102","v":"2029-05-31"},{"$f":"'Timing Flags'!AC102","v":"2029-11-30"},{"$f":"'Timing Flags'!AD102","v":"2030-05-31"},{"$f":"'Timing Flags'!AE102","v":"2030-11-30"},{"$f":"'Timing Flags'!AF102","v":"2031-05-31"},{"$f":"'Timing Flags'!AG102","v":"2031-11-30"},{"$f":"'Timing Flags'!AH102","v":"2032-05-31"},{"$f":"'Timing Flags'!AI102","v":"2032-11-30"},{"$f":"'Timing Flags'!AJ102","v":"2033-05-31"},{"$f":"'Timing Flags'!AK102","v":"2033-11-30"},{"$f":"'Timing Flags'!AL102","v":"2034-05-31"},{"$f":"'Timing Flags'!AM102","v":"2034-11-30"},{"$f":"'Timing Flags'!AN102","v":"2035-05-31"},{"$f":"'Timing Flags'!AO102","v":"2035-11-30"},{"$f":"'Timing Flags'!AP102","v":"2036-05-31"},{"$f":"'Timing Flags'!AQ102","v":"2036-11-30"},{"$f":"'Timing Flags'!AR102","v":"2037-05-31"},{"$f":"'Timing Flags'!AS102","v":"2037-11-30"},{"$f":"'Timing Flags'!AT102","v":"2038-05-31"},{"$f":"'Timing Flags'!AU102","v":"2038-11-30"},{"$f":"'Timing Flags'!AV102","v":"2039-05-31"},{"$f":"'Timing Flags'!AW102","v":"2039-11-30"},{"$f":"'Timing Flags'!AX102","v":"2040-05-31"},{"$f":"'Timing Flags'!AY102","v":"2040-11-30"},{"$f":"'Timing Flags'!AZ102","v":"2041-05-31"},{"$f":"'Timing Flags'!BA102","v":"2041-11-30"},{"$f":"'Timing Flags'!BB102","v":"2042-05-31"},{"$f":"'Timing Flags'!BC102","v":"2042-11-30"},{"$f":"'Timing Flags'!BD102","v":"2043-05-31"},{"$f":"'Timing Flags'!BE102","v":"2043-11-30"},{"$f":"'Timing Flags'!BF102","v":"2044-05-31"},{"$f":"'Timing Flags'!BG102","v":"2044-11-30"},{"$f":"'Timing Flags'!BH102","v":"2045-05-31"},{"$f":"'Timing Flags'!BI102","v":"2045-11-30"},{"$f":"'Timing Flags'!BJ102","v":"2046-05-31"},{"$f":"'Timing Flags'!BK102","v":"2046-11-30"},{"$f":"'Timing Flags'!BL102","v":"2047-05-31"},{"$f":"'Timing Flags'!BM102","v":"2047-11-30"},{"$f":"'Timing Flags'!BN102","v":"2048-05-31"},{"$f":"'Timing Flags'!BO102","v":"2048-11-30"},{"$f":"'Timing Flags'!BP102","v":"2049-05-31"},{"$f":"'Timing Flags'!BQ102","v":"2049-11-30"},{"$f":"'Timing Flags'!BR102","v":"2050-05-31"},{"$f":"'Timing Flags'!BS102","v":"2050-11-30"},{"$f":"'Timing Flags'!BT102","v":"2051-05-31"},{"$f":"'Timing Flags'!BU102","v":"2051-11-30"},{"$f":"'Timing Flags'!BV102","v":"2052-05-31"},{"$f":"'Timing Flags'!BW102","v":"2052-11-30"},{"$f":"'Timing Flags'!BX102","v":"2053-05-31"},{"$f":"'Timing Flags'!BY102","v":"2053-11-30"},{"$f":"'Timing Flags'!BZ102","v":"2054-05-31"},{"$f":"'Timing Flags'!CA102","v":"2054-11-30"},{"$f":"'Timing Flags'!CB102","v":"2055-05-31"},{"$f":"'Timing Flags'!CC102","v":"2055-11-30"},{"$f":"'Timing Flags'!CD102","v":"2056-05-31"},{"$f":"'Timing Flags'!CE102","v":"2056-11-30"},{"$f":"'Timing Flags'!CF102","v":"2057-05-31"},{"$f":"'Timing Flags'!CG102","v":"2057-11-30"},{"$f":"'Timing Flags'!CH102","v":"2058-05-31"},{"$f":"'Timing Flags'!CI102","v":"2058-11-30"},{"$f":"'Timing Flags'!CJ102","v":"2059-05-31"},{"$f":"'Timing Flags'!CK102","v":"2059-11-30"},{"$f":"'Timing Flags'!CL102","v":"2060-05-31"},{"$f":"'Timing Flags'!CM102","v":"2060-11-30"},{"$f":"'Timing Flags'!CN102","v":"2061-05-31"}]
[null,null,"Project Phase",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M110","v":"Cons"},{"$f":"'Timing Flags'!N110","v":"Cons"},{"$f":"'Timing Flags'!O110","v":"Ops"},{"$f":"'Timing Flags'!P110","v":"Ops"},{"$f":"'Timing Flags'!Q110","v":"Ops"},{"$f":"'Timing Flags'!R110","v":"Ops"},{"$f":"'Timing Flags'!S110","v":"Ops"},{"$f":"'Timing Flags'!T110","v":"Ops"},{"$f":"'Timing Flags'!U110","v":"Ops"},{"$f":"'Timing Flags'!V110","v":"Ops"},{"$f":"'Timing Flags'!W110","v":"Ops"},{"$f":"'Timing Flags'!X110","v":"Ops"},{"$f":"'Timing Flags'!Y110","v":"Ops"},{"$f":"'Timing Flags'!Z110","v":"Ops"},{"$f":"'Timing Flags'!AA110","v":"Ops"},{"$f":"'Timing Flags'!AB110","v":"Ops"},{"$f":"'Timing Flags'!AC110","v":"Ops"},{"$f":"'Timing Flags'!AD110","v":"Ops"},{"$f":"'Timing Flags'!AE110","v":"Ops"},{"$f":"'Timing Flags'!AF110","v":"Ops"},{"$f":"'Timing Flags'!AG110","v":"Ops"},{"$f":"'Timing Flags'!AH110","v":"Ops"},{"$f":"'Timing Flags'!AI110","v":"Ops"},{"$f":"'Timing Flags'!AJ110","v":"Ops"},{"$f":"'Timing Flags'!AK110","v":"Ops"},{"$f":"'Timing Flags'!AL110","v":"Ops"},{"$f":"'Timing Flags'!AM110","v":"Ops"},{"$f":"'Timing Flags'!AN110","v":"Ops"},{"$f":"'Timing Flags'!AO110","v":"Ops"},{"$f":"'Timing Flags'!AP110","v":"Ops"},{"$f":"'Timing Flags'!AQ110","v":"Ops"},{"$f":"'Timing Flags'!AR110","v":"Ops"},{"$f":"'Timing Flags'!AS110","v":"Ops"},{"$f":"'Timing Flags'!AT110","v":"Ops"},{"$f":"'Timing Flags'!AU110","v":"Ops"},{"$f":"'Timing Flags'!AV110","v":"Ops"},{"$f":"'Timing Flags'!AW110","v":"Ops"},{"$f":"'Timing Flags'!AX110","v":"Ops"},{"$f":"'Timing Flags'!AY110","v":"Ops"},{"$f":"'Timing Flags'!AZ110","v":"Ops"},{"$f":"'Timing Flags'!BA110","v":"Ops"},{"$f":"'Timing Flags'!BB110","v":"Ops"},{"$f":"'Timing Flags'!BC110","v":"Ops"},{"$f":"'Timing Flags'!BD110","v":"Ops"},{"$f":"'Timing Flags'!BE110","v":"Ops"},{"$f":"'Timing Flags'!BF110","v":"Ops"},{"$f":"'Timing Flags'!BG110","v":"Ops"},{"$f":"'Timing Flags'!BH110","v":"Ops"},{"$f":"'Timing Flags'!BI110","v":"Ops"},{"$f":"'Timing Flags'!BJ110","v":"Ops"},{"$f":"'Timing Flags'!BK110","v":"Ops"},{"$f":"'Timing Flags'!BL110","v":"Ops"},{"$f":"'Timing Flags'!BM110","v":"Ops"},{"$f":"'Timing Flags'!BN110","v":"Ops"},{"$f":"'Timing Flags'!BO110","v":"Ops"},{"$f":"'Timing Flags'!BP110","v":"Ops"},{"$f":"'Timing Flags'!BQ110","v":"Ops"},{"$f":"'Timing Flags'!BR110","v":"Ops"},{"$f":"'Timing Flags'!BS110","v":"Ops"},{"$f":"'Timing Flags'!BT110","v":"Ops"},{"$f":"'Timing Flags'!BU110","v":"Ops"},{"$f":"'Timing Flags'!BV110","v":"Ops"},{"$f":"'Timing Flags'!BW110","v":"Shut-down"},{"$f":"'Timing Flags'!BX110","v":"Shut-down"},{"$f":"'Timing Flags'!BY110","v":"Shut-down"},{"$f":"'Timing Flags'!BZ110","v":"Shut-down"},{"$f":"'Timing Flags'!CA110","v":"Shut-down"},{"$f":"'Timing Flags'!CB110","v":"Shut-down"},{"$f":"'Timing Flags'!CC110","v":"Shut-down"},{"$f":"'Timing Flags'!CD110","v":"Shut-down"},{"$f":"'Timing Flags'!CE110","v":"Shut-down"},{"$f":"'Timing Flags'!CF110","v":"Shut-down"},{"$f":"'Timing Flags'!CG110","v":"Shut-down"},{"$f":"'Timing Flags'!CH110","v":"Shut-down"},{"$f":"'Timing Flags'!CI110","v":"Shut-down"},{"$f":"'Timing Flags'!CJ110","v":"Shut-down"},{"$f":"'Timing Flags'!CK110","v":"Shut-down"},{"$f":"'Timing Flags'!CL110","v":"Shut-down"},{"$f":"'Timing Flags'!CM110","v":"Shut-down"},{"$f":"'Timing Flags'!CN110","v":"Shut-down"}]
[null,null,"Year and Semester",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M115","v":"2022 1"},{"$f":"'Timing Flags'!N115","v":"2022 2"},{"$f":"'Timing Flags'!O115","v":"2023 1"},{"$f":"'Timing Flags'!P115","v":"2023 2"},{"$f":"'Timing Flags'!Q115","v":"2024 1"},{"$f":"'Timing Flags'!R115","v":"2024 2"},{"$f":"'Timing Flags'!S115","v":"2025 1"},{"$f":"'Timing Flags'!T115","v":"2025 2"},{"$f":"'Timing Flags'!U115","v":"2026 1"},{"$f":"'Timing Flags'!V115","v":"2026 2"},{"$f":"'Timing Flags'!W115","v":"2027 1"},{"$f":"'Timing Flags'!X115","v":"2027 2"},{"$f":"'Timing Flags'!Y115","v":"2028 1"},{"$f":"'Timing Flags'!Z115","v":"2028 2"},{"$f":"'Timing Flags'!AA115","v":"2029 1"},{"$f":"'Timing Flags'!AB115","v":"2029 2"},{"$f":"'Timing Flags'!AC115","v":"2030 1"},{"$f":"'Timing Flags'!AD115","v":"2030 2"},{"$f":"'Timing Flags'!AE115","v":"2031 1"},{"$f":"'Timing Flags'!AF115","v":"2031 2"},{"$f":"'Timing Flags'!AG115","v":"2032 1"},{"$f":"'Timing Flags'!AH115","v":"2032 2"},{"$f":"'Timing Flags'!AI115","v":"2033 1"},{"$f":"'Timing Flags'!AJ115","v":"2033 2"},{"$f":"'Timing Flags'!AK115","v":"2034 1"},{"$f":"'Timing Flags'!AL115","v":"2034 2"},{"$f":"'Timing Flags'!AM115","v":"2035 1"},{"$f":"'Timing Flags'!AN115","v":"2035 2"},{"$f":"'Timing Flags'!AO115","v":"2036 1"},{"$f":"'Timing Flags'!AP115","v":"2036 2"},{"$f":"'Timing Flags'!AQ115","v":"2037 1"},{"$f":"'Timing Flags'!AR115","v":"2037 2"},{"$f":"'Timing Flags'!AS115","v":"2038 1"},{"$f":"'Timing Flags'!AT115","v":"2038 2"},{"$f":"'Timing Flags'!AU115","v":"2039 1"},{"$f":"'Timing Flags'!AV115","v":"2039 2"},{"$f":"'Timing Flags'!AW115","v":"2040 1"},{"$f":"'Timing Flags'!AX115","v":"2040 2"},{"$f":"'Timing Flags'!AY115","v":"2041 1"},{"$f":"'Timing Flags'!AZ115","v":"2041 2"},{"$f":"'Timing Flags'!BA115","v":"2042 1"},{"$f":"'Timing Flags'!BB115","v":"2042 2"},{"$f":"'Timing Flags'!BC115","v":"2043 1"},{"$f":"'Timing Flags'!BD115","v":"2043 2"},{"$f":"'Timing Flags'!BE115","v":"2044 1"},{"$f":"'Timing Flags'!BF115","v":"2044 2"},{"$f":"'Timing Flags'!BG115","v":"2045 1"},{"$f":"'Timing Flags'!BH115","v":"2045 2"},{"$f":"'Timing Flags'!BI115","v":"2046 1"},{"$f":"'Timing Flags'!BJ115","v":"2046 2"},{"$f":"'Timing Flags'!BK115","v":"2047 1"},{"$f":"'Timing Flags'!BL115","v":"2047 2"},{"$f":"'Timing Flags'!BM115","v":"2048 1"},{"$f":"'Timing Flags'!BN115","v":"2048 2"},{"$f":"'Timing Flags'!BO115","v":"2049 1"},{"$f":"'Timing Flags'!BP115","v":"2049 2"},{"$f":"'Timing Flags'!BQ115","v":"2050 1"},{"$f":"'Timing Flags'!BR115","v":"2050 2"},{"$f":"'Timing Flags'!BS115","v":"2051 1"},{"$f":"'Timing Flags'!BT115","v":"2051 2"},{"$f":"'Timing Flags'!BU115","v":"2052 1"},{"$f":"'Timing Flags'!BV115","v":"2052 2"},{"$f":"'Timing Flags'!BW115","v":"2053 1"},{"$f":"'Timing Flags'!BX115","v":"2053 2"},{"$f":"'Timing Flags'!BY115","v":"2054 1"},{"$f":"'Timing Flags'!BZ115","v":"2054 2"},{"$f":"'Timing Flags'!CA115","v":"2055 1"},{"$f":"'Timing Flags'!CB115","v":"2055 2"},{"$f":"'Timing Flags'!CC115","v":"2056 1"},{"$f":"'Timing Flags'!CD115","v":"2056 2"},{"$f":"'Timing Flags'!CE115","v":"2057 1"},{"$f":"'Timing Flags'!CF115","v":"2057 2"},{"$f":"'Timing Flags'!CG115","v":"2058 1"},{"$f":"'Timing Flags'!CH115","v":"2058 2"},{"$f":"'Timing Flags'!CI115","v":"2059 1"},{"$f":"'Timing Flags'!CJ115","v":"2059 2"},{"$f":"'Timing Flags'!CK115","v":"2060 1"},{"$f":"'Timing Flags'!CL115","v":"2060 2"},{"$f":"'Timing Flags'!CM115","v":"2061 1"},{"$f":"'Timing Flags'!CN115","v":"2061 2"}]
[null,null,"Converstion of Construction to Term Loan",null,null,null,null,"Driver","Driver","Driver",null,"Test/",null,{"$f":"'Timing Flags'!M104","v":0},{"$f":"'Timing Flags'!N104","v":1},{"$f":"'Timing Flags'!O104","v":0},{"$f":"'Timing Flags'!P104","v":0},{"$f":"'Timing Flags'!Q104","v":0},{"$f":"'Timing Flags'!R104","v":0},{"$f":"'Timing Flags'!S104","v":0},{"$f":"'Timing Flags'!T104","v":0},{"$f":"'Timing Flags'!U104","v":0},{"$f":"'Timing Flags'!V104","v":0},{"$f":"'Timing Flags'!W104","v":0},{"$f":"'Timing Flags'!X104","v":0},{"$f":"'Timing Flags'!Y104","v":0},{"$f":"'Timing Flags'!Z104","v":0},{"$f":"'Timing Flags'!AA104","v":0},{"$f":"'Timing Flags'!AB104","v":0},{"$f":"'Timing Flags'!AC104","v":0},{"$f":"'Timing Flags'!AD104","v":0},{"$f":"'Timing Flags'!AE104","v":0},{"$f":"'Timing Flags'!AF104","v":0},{"$f":"'Timing Flags'!AG104","v":0},{"$f":"'Timing Flags'!AH104","v":0},{"$f":"'Timing Flags'!AI104","v":0},{"$f":"'Timing Flags'!AJ104","v":0},{"$f":"'Timing Flags'!AK104","v":0},{"$f":"'Timing Flags'!AL104","v":0},{"$f":"'Timing Flags'!AM104","v":0},{"$f":"'Timing Flags'!AN104","v":0},{"$f":"'Timing Flags'!AO104","v":0},{"$f":"'Timing Flags'!AP104","v":0},{"$f":"'Timing Flags'!AQ104","v":0},{"$f":"'Timing Flags'!AR104","v":0},{"$f":"'Timing Flags'!AS104","v":0},{"$f":"'Timing Flags'!AT104","v":0},{"$f":"'Timing Flags'!AU104","v":0},{"$f":"'Timing Flags'!AV104","v":0},{"$f":"'Timing Flags'!AW104","v":0},{"$f":"'Timing Flags'!AX104","v":0},{"$f":"'Timing Flags'!AY104","v":0},{"$f":"'Timing Flags'!AZ104","v":0},{"$f":"'Timing Flags'!BA104","v":0},{"$f":"'Timing Flags'!BB104","v":0},{"$f":"'Timing Flags'!BC104","v":0},{"$f":"'Timing Flags'!BD104","v":0},{"$f":"'Timing Flags'!BE104","v":0},{"$f":"'Timing Flags'!BF104","v":0},{"$f":"'Timing Flags'!BG104","v":0},{"$f":"'Timing Flags'!BH104","v":0},{"$f":"'Timing Flags'!BI104","v":0},{"$f":"'Timing Flags'!BJ104","v":0},{"$f":"'Timing Flags'!BK104","v":0},{"$f":"'Timing Flags'!BL104","v":0},{"$f":"'Timing Flags'!BM104","v":0},{"$f":"'Timing Flags'!BN104","v":0},{"$f":"'Timing Flags'!BO104","v":0},{"$f":"'Timing Flags'!BP104","v":0},{"$f":"'Timing Flags'!BQ104","v":0},{"$f":"'Timing Flags'!BR104","v":0},{"$f":"'Timing Flags'!BS104","v":0},{"$f":"'Timing Flags'!BT104","v":0},{"$f":"'Timing Flags'!BU104","v":0},{"$f":"'Timing Flags'!BV104","v":0},{"$f":"'Timing Flags'!BW104","v":0},{"$f":"'Timing Flags'!BX104","v":0},{"$f":"'Timing Flags'!BY104","v":0},{"$f":"'Timing Flags'!BZ104","v":0},{"$f":"'Timing Flags'!CA104","v":0},{"$f":"'Timing Flags'!CB104","v":0},{"$f":"'Timing Flags'!CC104","v":0},{"$f":"'Timing Flags'!CD104","v":0},{"$f":"'Timing Flags'!CE104","v":0},{"$f":"'Timing Flags'!CF104","v":0},{"$f":"'Timing Flags'!CG104","v":0},{"$f":"'Timing Flags'!CH104","v":0},{"$f":"'Timing Flags'!CI104","v":0},{"$f":"'Timing Flags'!CJ104","v":0},{"$f":"'Timing Flags'!CK104","v":0},{"$f":"'Timing Flags'!CL104","v":0},{"$f":"'Timing Flags'!CM104","v":0},{"$f":"'Timing Flags'!CN104","v":0}]
[null,null,"Days for Interest Calculation",null,null,"Units",null,"Constant 1","Constant 2","Constant 3","Sum","CODE","Start",{"$f":"N4-N3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"AT4-AT3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"BZ4-BZ3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182]
[]
[null,null,"Semester counter",null,null,null,null,null,null,null,null,null,null,{"$f":"M10+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AS10+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BY10+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Fiscal Year",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!L114","v":2022},{"$f":"'Timing Flags'!M114","v":2022},{"$f":"'Timing Flags'!N114","v":2022},{"$f":"'Timing Flags'!O114","v":2023},{"$f":"'Timing Flags'!P114","v":2023},{"$f":"'Timing Flags'!Q114","v":2024},{"$f":"'Timing Flags'!R114","v":2024},{"$f":"'Timing Flags'!S114","v":2025},{"$f":"'Timing Flags'!T114","v":2025},{"$f":"'Timing Flags'!U114","v":2026},{"$f":"'Timing Flags'!V114","v":2026},{"$f":"'Timing Flags'!W114","v":2027},{"$f":"'Timing Flags'!X114","v":2027},{"$f":"'Timing Flags'!Y114","v":2028},{"$f":"'Timing Flags'!Z114","v":2028},{"$f":"'Timing Flags'!AA114","v":2029},{"$f":"'Timing Flags'!AB114","v":2029},{"$f":"'Timing Flags'!AC114","v":2030},{"$f":"'Timing Flags'!AD114","v":2030},{"$f":"'Timing Flags'!AE114","v":2031},{"$f":"'Timing Flags'!AF114","v":2031},{"$f":"'Timing Flags'!AG114","v":2032},{"$f":"'Timing Flags'!AH114","v":2032},{"$f":"'Timing Flags'!AI114","v":2033},{"$f":"'Timing Flags'!AJ114","v":2033},{"$f":"'Timing Flags'!AK114","v":2034},{"$f":"'Timing Flags'!AL114","v":2034},{"$f":"'Timing Flags'!AM114","v":2035},{"$f":"'Timing Flags'!AN114","v":2035},{"$f":"'Timing Flags'!AO114","v":2036},{"$f":"'Timing Flags'!AP114","v":2036},{"$f":"'Timing Flags'!AQ114","v":2037},{"$f":"'Timing Flags'!AR114","v":2037},{"$f":"'Timing Flags'!AS114","v":2038},{"$f":"'Timing Flags'!AT114","v":2038},{"$f":"'Timing Flags'!AU114","v":2039},{"$f":"'Timing Flags'!AV114","v":2039},{"$f":"'Timing Flags'!AW114","v":2040},{"$f":"'Timing Flags'!AX114","v":2040},{"$f":"'Timing Flags'!AY114","v":2041},{"$f":"'Timing Flags'!AZ114","v":2041},{"$f":"'Timing Flags'!BA114","v":2042},{"$f":"'Timing Flags'!BB114","v":2042},{"$f":"'Timing Flags'!BC114","v":2043},{"$f":"'Timing Flags'!BD114","v":2043},{"$f":"'Timing Flags'!BE114","v":2044},{"$f":"'Timing Flags'!BF114","v":2044},{"$f":"'Timing Flags'!BG114","v":2045},{"$f":"'Timing Flags'!BH114","v":2045},{"$f":"'Timing Flags'!BI114","v":2046},{"$f":"'Timing Flags'!BJ114","v":2046},{"$f":"'Timing Flags'!BK114","v":2047},{"$f":"'Timing Flags'!BL114","v":2047},{"$f":"'Timing Flags'!BM114","v":2048},{"$f":"'Timing Flags'!BN114","v":2048},{"$f":"'Timing Flags'!BO114","v":2049},{"$f":"'Timing Flags'!BP114","v":2049},{"$f":"'Timing Flags'!BQ114","v":2050},{"$f":"'Timing Flags'!BR114","v":2050},{"$f":"'Timing Flags'!BS114","v":2051},{"$f":"'Timing Flags'!BT114","v":2051},{"$f":"'Timing Flags'!BU114","v":2052},{"$f":"'Timing Flags'!BV114","v":2052},{"$f":"'Timing Flags'!BW114","v":2053},{"$f":"'Timing Flags'!BX114","v":2053},{"$f":"'Timing Flags'!BY114","v":2054},{"$f":"'Timing Flags'!BZ114","v":2054},{"$f":"'Timing Flags'!CA114","v":2055},{"$f":"'Timing Flags'!CB114","v":2055},{"$f":"'Timing Flags'!CC114","v":2056},{"$f":"'Timing Flags'!CD114","v":2056},{"$f":"'Timing Flags'!CE114","v":2057},{"$f":"'Timing Flags'!CF114","v":2057},{"$f":"'Timing Flags'!CG114","v":2058},{"$f":"'Timing Flags'!CH114","v":2058},{"$f":"'Timing Flags'!CI114","v":2059},{"$f":"'Timing Flags'!CJ114","v":2059},{"$f":"'Timing Flags'!CK114","v":2060},{"$f":"'Timing Flags'!CL114","v":2060},{"$f":"'Timing Flags'!CM114","v":2061}]
[]
["Cash Flow Waterfall"]
[null,null,"Cash Flow Post COD"]
[null,null,null,"Revenue",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N15:CO15)","v":251116.2285276613},null,null,{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!N$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!O$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!P$6,'Operating Analysis'!81:81)","v":3864.17220249915},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Q$6,'Operating Analysis'!81:81)","v":5511.1223916444469},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!R$6,'Operating Analysis'!81:81)","v":4746.9888951030389},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!S$6,'Operating Analysis'!81:81)","v":5497.0837051514718},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!T$6,'Operating Analysis'!81:81)","v":4729.8784668648823},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!U$6,'Operating Analysis'!81:81)","v":5477.2330385250252},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!V$6,'Operating Analysis'!81:81)","v":4712.7744060040723},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!W$6,'Operating Analysis'!81:81)","v":5457.3827207664208},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!X$6,'Operating Analysis'!81:81)","v":4695.6384695939923},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Y$6,'Operating Analysis'!81:81)","v":5437.444456750527},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Z$6,'Operating Analysis'!81:81)","v":4678.3894563989088},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AA$6,'Operating Analysis'!81:81)","v":5417.3154918119826},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AB$6,'Operating Analysis'!81:81)","v":4660.9424210847437},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AC$6,'Operating Analysis'!81:81)","v":5397.0295765959381},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AD$6,'Operating Analysis'!81:81)","v":4643.420548691809},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AE$6,'Operating Analysis'!81:81)","v":5376.6380633890894},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AF$6,'Operating Analysis'!81:81)","v":4625.779391930093},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AG$6,'Operating Analysis'!81:81)","v":5356.0849449354691},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AH$6,'Operating Analysis'!81:81)","v":4607.9857980430315},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AI$6,'Operating Analysis'!81:81)","v":5335.3229218062461},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AJ$6,'Operating Analysis'!81:81)","v":4589.986626530068},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AK$6,'Operating Analysis'!81:81)","v":5314.3821141555372},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AL$6,'Operating Analysis'!81:81)","v":4571.8883668608414},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AM$6,'Operating Analysis'!81:81)","v":5293.3080579768884},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AN$6,'Operating Analysis'!81:81)","v":4553.6528932496913},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AO$6,'Operating Analysis'!81:81)","v":5272.0682043523711},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AP$6,'Operating Analysis'!81:81)","v":4535.2640614496504},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AQ$6,'Operating Analysis'!81:81)","v":5250.6017803771465},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AR$6,'Operating Analysis'!81:81)","v":4516.658779706423},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AS$6,'Operating Analysis'!81:81)","v":5228.9820297097704},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AT$6,'Operating Analysis'!81:81)","v":4498.0001098818329},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AU$6,'Operating Analysis'!81:81)","v":5207.2919899022663},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AV$6,'Operating Analysis'!81:81)","v":4479.2767658630419},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AW$6,'Operating Analysis'!81:81)","v":5185.5581465902978},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AX$6,'Operating Analysis'!81:81)","v":4460.5250825608637},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AY$6,'Operating Analysis'!81:81)","v":5163.7448126161362},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AZ$6,'Operating Analysis'!81:81)","v":4441.6879455503677},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BA$6,'Operating Analysis'!81:81)","v":5141.9401938972687},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BB$6,'Operating Analysis'!81:81)","v":4422.9358533370196},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BC$6,'Operating Analysis'!81:81)","v":5120.207178181282},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BD$6,'Operating Analysis'!81:81)","v":2996.3795800420048},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BE$6,'Operating Analysis'!81:81)","v":2597.0770200529569},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BF$6,'Operating Analysis'!81:81)","v":2258.3957788863804},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BG$6,'Operating Analysis'!81:81)","v":2643.4024286916879},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BH$6,'Operating Analysis'!81:81)","v":2299.7923228313134},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BI$6,'Operating Analysis'!81:81)","v":2692.7323941271893},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BJ$6,'Operating Analysis'!81:81)","v":2342.6717027094837},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BK$6,'Operating Analysis'!81:81)","v":2742.9264942207401},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BL$6,'Operating Analysis'!81:81)","v":2386.3320466139635},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BM$6,'Operating Analysis'!81:81)","v":2794.0392830376572},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BN$6,'Operating Analysis'!81:81)","v":2430.805504325831},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BO$6,'Operating Analysis'!81:81)","v":2846.2078848695542},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BP$6,'Operating Analysis'!81:81)","v":2476.2779703079436},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BQ$6,'Operating Analysis'!81:81)","v":2899.40483209173},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BR$6,'Operating Analysis'!81:81)","v":2522.5185762804508},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BS$6,'Operating Analysis'!81:81)","v":2953.57292106149},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BT$6,'Operating Analysis'!81:81)","v":2569.6682802951073},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BU$6,'Operating Analysis'!81:81)","v":3008.8062050153358},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BV$6,'Operating Analysis'!81:81)","v":2617.7453755751726},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BW$6,'Operating Analysis'!81:81)","v":3065.2029630369793},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BX$6,'Operating Analysis'!81:81)","v":495.68060324919327},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BY$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BZ$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CA$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CB$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CC$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CD$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CE$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CF$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CG$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CH$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CI$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CJ$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CK$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CL$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CM$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CN$6,'Operating Analysis'!81:81)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CO$6,'Operating Analysis'!81:81)","v":0}]
[null,null,null,"Operational Expenditure"]
[null,null,null,null,"Less: Fixed Costs",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N17:CO17)","v":61577.897167798212},null,null,{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!N$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!O$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!P$6,'Operating Analysis'!123:123)","v":609.31963333333317},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Q$6,'Operating Analysis'!123:123)","v":731.18355999999983},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!R$6,'Operating Analysis'!123:123)","v":744.57798833333334},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!S$6,'Operating Analysis'!123:123)","v":747.25687400000004},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!T$6,'Operating Analysis'!123:123)","v":760.97246491666658},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!U$6,'Operating Analysis'!123:123)","v":763.71558309999989},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!V$6,'Operating Analysis'!123:123)","v":777.76022868333303},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!W$6,'Operating Analysis'!123:123)","v":780.56915779999963},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!X$6,'Operating Analysis'!123:123)","v":794.95094606560394},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Y$6,'Operating Analysis'!123:123)","v":797.82730371872481},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Z$6,'Operating Analysis'!123:123)","v":812.5545234990833},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AA$6,'Operating Analysis'!123:123)","v":815.49996745515489},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AB$6,'Operating Analysis'!123:123)","v":830.58111340621826},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AC$6,'Operating Analysis'!123:123)","v":833.59734259643096},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AD$6,'Operating Analysis'!123:123)","v":849.04112032922762},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AE$6,'Operating Analysis'!123:123)","v":852.12987587578687},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AF$6,'Operating Analysis'!123:123)","v":867.94520721619131},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AG$6,'Operating Analysis'!123:123)","v":871.10827348427222},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AH$6,'Operating Analysis'!123:123)","v":887.30430186411627},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AI$6,'Operating Analysis'!123:123)","v":890.54350754008499},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AJ$6,'Operating Analysis'!123:123)","v":907.12960352291418},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AK$6,'Operating Analysis'!123:123)","v":910.44682271948011},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AL$6,'Operating Analysis'!123:123)","v":927.43258966430471},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AM$6,'Operating Analysis'!123:123)","v":930.82974305326957},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AN$6,'Operating Analysis'!123:123)","v":948.22502291976286},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AO$6,'Operating Analysis'!123:123)","v":951.70407889306159},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AP$6,'Operating Analysis'!123:123)","v":969.51895819174581},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AQ$6,'Operating Analysis'!123:123)","v":973.08193405148268},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AR$6,'Operating Analysis'!123:123)","v":991.32674994251852},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AS$6,'Operating Analysis'!123:123)","v":994.97571312072557},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AT$6,'Operating Analysis'!123:123)","v":1013.6610596650199},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AU$6,'Operating Analysis'!123:123)","v":1017.3981289738788},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AV$6,'Operating Analysis'!123:123)","v":1036.5348635403238},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AW$6,'Operating Analysis'!123:123)","v":1040.3622104536128},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AX$6,'Operating Analysis'!123:123)","v":1059.9614602863467},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AY$6,'Operating Analysis'!123:123)","v":1063.8813102528934},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AZ$6,'Operating Analysis'!123:123)","v":1083.9544792025949},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BA$6,'Operating Analysis'!123:123)","v":1087.9691129925352},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BB$6,'Operating Analysis'!123:123)","v":1108.5278884158406},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BC$6,'Operating Analysis'!123:123)","v":1112.6396435005017},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BD$6,'Operating Analysis'!123:123)","v":1133.6960033317496},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BE$6,'Operating Analysis'!123:123)","v":1137.9072752979989},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BF$6,'Operating Analysis'!123:123)","v":1159.4734952976107},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BG$6,'Operating Analysis'!123:123)","v":1163.7867392975331},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BH$6,'Operating Analysis'!123:123)","v":1185.8754004814446},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BI$6,'Operating Analysis'!123:123)","v":1190.2931327182268},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BJ$6,'Operating Analysis'!123:123)","v":1212.9171289728879},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BK$6,'Operating Analysis'!123:123)","v":1217.4419282238202},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BL$6,'Operating Analysis'!123:123)","v":1240.6144741114117},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BM$6,'Operating Analysis'!123:123)","v":1245.24898328893},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BN$6,'Operating Analysis'!123:123)","v":1268.9836220475408},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BO$6,'Operating Analysis'!123:123)","v":1273.7305497992634},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BP$6,'Operating Analysis'!123:123)","v":1298.0411615429061},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BQ$6,'Operating Analysis'!123:123)","v":1302.9032838916348},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BR$6,'Operating Analysis'!123:123)","v":1327.8040940150975},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BS$6,'Operating Analysis'!123:123)","v":1332.7842560397899},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BT$6,'Operating Analysis'!123:123)","v":1358.28984383343},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BU$6,'Operating Analysis'!123:123)","v":1363.390961392158},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BV$6,'Operating Analysis'!123:123)","v":1389.5162688719001},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BW$6,'Operating Analysis'!123:123)","v":1394.7413303678481},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BX$6,'Operating Analysis'!123:123)","v":232.4568883946414},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BY$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BZ$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CA$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CB$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CC$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CD$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CE$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CF$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CG$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CH$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CI$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CJ$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CK$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CL$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CM$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CN$6,'Operating Analysis'!123:123)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CO$6,'Operating Analysis'!123:123)","v":0}]
[null,null,null,null,"Less: Variable Costs",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N18:CO18)","v":0},null,null,{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!N$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!O$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!P$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Q$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!R$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!S$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!T$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!U$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!V$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!W$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!X$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Y$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Z$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AA$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AB$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AC$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AD$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AE$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AF$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AG$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AH$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AI$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AJ$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AK$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AL$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AM$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AN$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AO$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AP$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AQ$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AR$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AS$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AT$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AU$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AV$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AW$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AX$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AY$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AZ$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BA$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BB$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BC$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BD$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BE$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BF$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BG$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BH$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BI$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BJ$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BK$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BL$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BM$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BN$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BO$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BP$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BQ$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BR$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BS$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BT$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BU$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BV$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BW$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BX$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BY$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BZ$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CA$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CB$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CC$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CD$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CE$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CF$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CG$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CH$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CI$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CJ$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CK$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CL$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CM$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CN$6,'Operating Analysis'!128:128)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CO$6,'Operating Analysis'!128:128)","v":0}]
[null,null,null,null,"Gross Margin (EBITDA)",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N19:CO19)","v":189538.33135986302},null,null,{"$f":"N15-N17-N18","v":0},0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,3865.8349328998256,4601.8155243568281,3830.3613076785255,4563.4322339995069,3794.3794283625812,4524.5081875133028,3757.8341847139018,4484.976671451197,3720.681496178915,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4362.4783149236191,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,{"$f":"AT15-AT17-AT18","v":3484.3390502168131},4189.8938609283878,3442.741902322718,4145.1959361366853,3400.563622274517,4099.8635023632432,3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,1596.5015482000952,1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,{"$f":"BZ15-BZ17-BZ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: VAT Refunds",{"$f":"[0]!units","v":"$000's"}]
[null,null,null,null,"Less: LC Fee for DSRA",{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N21:CO21)","v":0},null,null,{"$f":"'Financial Statements'!N197","v":0},{"$f":"'Financial Statements'!O197","v":0},{"$f":"'Financial Statements'!P197","v":0},{"$f":"'Financial Statements'!Q197","v":0},{"$f":"'Financial Statements'!R197","v":0},{"$f":"'Financial Statements'!S197","v":0},{"$f":"'Financial Statements'!T197","v":0},{"$f":"'Financial Statements'!U197","v":0},{"$f":"'Financial Statements'!V197","v":0},{"$f":"'Financial Statements'!W197","v":0},{"$f":"'Financial Statements'!X197","v":0},{"$f":"'Financial Statements'!Y197","v":0},{"$f":"'Financial Statements'!Z197","v":0},{"$f":"'Financial Statements'!AA197","v":0},{"$f":"'Financial Statements'!AB197","v":0},{"$f":"'Financial Statements'!AC197","v":0},{"$f":"'Financial Statements'!AD197","v":0},{"$f":"'Financial Statements'!AE197","v":0},{"$f":"'Financial Statements'!AF197","v":0},{"$f":"'Financial Statements'!AG197","v":0},{"$f":"'Financial Statements'!AH197","v":0},{"$f":"'Financial Statements'!AI197","v":0},{"$f":"'Financial Statements'!AJ197","v":0},{"$f":"'Financial Statements'!AK197","v":0},{"$f":"'Financial Statements'!AL197","v":0},{"$f":"'Financial Statements'!AM197","v":0},{"$f":"'Financial Statements'!AN197","v":0},{"$f":"'Financial Statements'!AO197","v":0},{"$f":"'Financial Statements'!AP197","v":0},{"$f":"'Financial Statements'!AQ197","v":0},{"$f":"'Financial Statements'!AR197","v":0},{"$f":"'Financial Statements'!AS197","v":0},{"$f":"'Financial Statements'!AT197","v":0},{"$f":"'Financial Statements'!AU197","v":0},{"$f":"'Financial Statements'!AV197","v":0},{"$f":"'Financial Statements'!AW197","v":0},{"$f":"'Financial Statements'!AX197","v":0},{"$f":"'Financial Statements'!AY197","v":0},{"$f":"'Financial Statements'!AZ197","v":0},{"$f":"'Financial Statements'!BA197","v":0},{"$f":"'Financial Statements'!BB197","v":0},{"$f":"'Financial Statements'!BC197","v":0},{"$f":"'Financial Statements'!BD197","v":0},{"$f":"'Financial Statements'!BE197","v":0},{"$f":"'Financial Statements'!BF197","v":0},{"$f":"'Financial Statements'!BG197","v":0},{"$f":"'Financial Statements'!BH197","v":0},{"$f":"'Financial Statements'!BI197","v":0},{"$f":"'Financial Statements'!BJ197","v":0},{"$f":"'Financial Statements'!BK197","v":0},{"$f":"'Financial Statements'!BL197","v":0},{"$f":"'Financial Statements'!BM197","v":0},{"$f":"'Financial Statements'!BN197","v":0},{"$f":"'Financial Statements'!BO197","v":0},{"$f":"'Financial Statements'!BP197","v":0},{"$f":"'Financial Statements'!BQ197","v":0},{"$f":"'Financial Statements'!BR197","v":0},{"$f":"'Financial Statements'!BS197","v":0},{"$f":"'Financial Statements'!BT197","v":0},{"$f":"'Financial Statements'!BU197","v":0},{"$f":"'Financial Statements'!BV197","v":0},{"$f":"'Financial Statements'!BW197","v":0},{"$f":"'Financial Statements'!BX197","v":0},{"$f":"'Financial Statements'!BY197","v":0},{"$f":"'Financial Statements'!BZ197","v":0},{"$f":"'Financial Statements'!CA197","v":0},{"$f":"'Financial Statements'!CB197","v":0},{"$f":"'Financial Statements'!CC197","v":0},{"$f":"'Financial Statements'!CD197","v":0},{"$f":"'Financial Statements'!CE197","v":0},{"$f":"'Financial Statements'!CF197","v":0},{"$f":"'Financial Statements'!CG197","v":0},{"$f":"'Financial Statements'!CH197","v":0},{"$f":"'Financial Statements'!CI197","v":0},{"$f":"'Financial Statements'!CJ197","v":0},{"$f":"'Financial Statements'!CK197","v":0},{"$f":"'Financial Statements'!CL197","v":0},{"$f":"'Financial Statements'!CM197","v":0},{"$f":"'Financial Statements'!CN197","v":0},{"$f":"'Financial Statements'!CO197","v":0}]
[null,null,null,null,"Less: Working Capital Changes",{"$f":"units","v":"$000's"},null,null,null,null,-1.1937117960769683E-12,null,null,{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!N$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!O$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!P$6,'Operating Analysis'!151:151)","v":758.05775684065202},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Q$6,'Operating Analysis'!151:151)","v":9.0314542295475349},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!R$6,'Operating Analysis'!151:151)","v":-13.03721858574886},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!S$6,'Operating Analysis'!151:151)","v":7.4285137375811701},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!T$6,'Operating Analysis'!151:151)","v":-13.342776798398631},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!U$6,'Operating Analysis'!151:151)","v":7.4003167526151401},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!V$6,'Operating Analysis'!151:151)","v":-13.377886935326615},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!W$6,'Operating Analysis'!151:151)","v":7.3665511370782042},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!X$6,'Operating Analysis'!151:151)","v":-13.420903769813663},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Y$6,'Operating Analysis'!151:151)","v":7.3245542898646363},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Z$6,'Operating Analysis'!151:151)","v":-13.471132346492368},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AA$6,'Operating Analysis'!151:151)","v":7.2682657257981873},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AB$6,'Operating Analysis'!151:151)","v":-13.521051132152934},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AC$6,'Operating Analysis'!151:151)","v":7.2323394996399202},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AD$6,'Operating Analysis'!151:151)","v":-13.57094979025419},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AE$6,'Operating Analysis'!151:151)","v":7.1887253379602498},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AF$6,'Operating Analysis'!151:151)","v":-13.625313145538939},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AG$6,'Operating Analysis'!151:151)","v":7.1411625928072908},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AH$6,'Operating Analysis'!151:151)","v":-13.682403714965744},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AI$6,'Operating Analysis'!151:151)","v":7.0834939810707738},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AJ$6,'Operating Analysis'!151:151)","v":-13.740569576070584},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AK$6,'Operating Analysis'!151:151)","v":7.0443614779644577},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AL$6,'Operating Analysis'!151:151)","v":-13.799071636201575},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AM$6,'Operating Analysis'!151:151)","v":6.9974308295686569},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AN$6,'Operating Analysis'!151:151)","v":-13.859907274039301},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AO$6,'Operating Analysis'!151:151)","v":6.9491799832030665},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AP$6,'Operating Analysis'!151:151)","v":-13.925320140854183},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AQ$6,'Operating Analysis'!151:151)","v":6.8880027559328028},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AR$6,'Operating Analysis'!151:151)","v":-13.987516278770158},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AS$6,'Operating Analysis'!151:151)","v":6.8517601762753202},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AT$6,'Operating Analysis'!151:151)","v":-14.047877478466376},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AU$6,'Operating Analysis'!151:151)","v":6.8092399606085792},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AV$6,'Operating Analysis'!151:151)","v":-14.105500002423241},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AW$6,'Operating Analysis'!151:151)","v":6.771600816124419},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AX$6,'Operating Analysis'!151:151)","v":-14.166784993553847},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AY$6,'Operating Analysis'!151:151)","v":6.7215325889758333},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AZ$6,'Operating Analysis'!151:151)","v":-14.223995055034266},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BA$6,'Operating Analysis'!151:151)","v":6.6983959275762572},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BB$6,'Operating Analysis'!151:151)","v":-14.282074828193117},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BC$6,'Operating Analysis'!151:151)","v":6.6661792102673871},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BD$6,'Operating Analysis'!151:151)","v":-416.87877580098387},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BE$6,'Operating Analysis'!151:151)","v":7.9377282876184836},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BF$6,'Operating Analysis'!151:151)","v":-4.8960444837493355},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BG$6,'Operating Analysis'!151:151)","v":8.1678219887465389},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BH$6,'Operating Analysis'!151:151)","v":-4.8022981796555086},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BI$6,'Operating Analysis'!151:151)","v":8.3662336691076575},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BJ$6,'Operating Analysis'!151:151)","v":-4.9184507885881033},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BK$6,'Operating Analysis'!151:151)","v":8.5203438808116516},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BL$6,'Operating Analysis'!151:151)","v":-5.0367638060982927},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BM$6,'Operating Analysis'!151:151)","v":8.6779890917227931},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BN$6,'Operating Analysis'!151:151)","v":-5.1534358233403168},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BO$6,'Operating Analysis'!151:151)","v":8.8672223347062982},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BP$6,'Operating Analysis'!151:151)","v":-5.2720455043044865},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BQ$6,'Operating Analysis'!151:151)","v":9.0135371771977475},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BR$6,'Operating Analysis'!151:151)","v":-5.3935198532291793},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BS$6,'Operating Analysis'!151:151)","v":9.1860978103923969},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BT$6,'Operating Analysis'!151:151)","v":-5.5179388857058029},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BU$6,'Operating Analysis'!151:151)","v":9.3620901136682164},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BV$6,'Operating Analysis'!151:151)","v":-5.6453750853466431},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BW$6,'Operating Analysis'!151:151)","v":9.5668175956099049},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BX$6,'Operating Analysis'!151:151)","v":-263.88379810739463},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BY$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BZ$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CA$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CB$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CC$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CD$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CE$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CF$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CG$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CH$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CI$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CJ$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CK$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CL$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CM$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CN$6,'Operating Analysis'!151:151)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CO$6,'Operating Analysis'!151:151)","v":0}]
[null,null,null,null,"Less: Future Capital Expenditures","$000's",null,null,null,null,0,null,null,{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!N$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!O$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!P$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Q$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!R$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!S$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!T$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!U$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!V$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!W$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!X$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Y$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Z$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AA$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AB$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AC$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AD$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AE$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AF$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AG$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AH$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AI$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AJ$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AK$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AL$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AM$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AN$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AO$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AP$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AQ$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AR$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AS$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AT$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AU$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AV$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AW$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AX$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AY$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AZ$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BA$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BB$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BC$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BD$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BE$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BF$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BG$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BH$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BI$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BJ$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BK$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BL$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BM$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BN$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BO$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BP$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BQ$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BR$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BS$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BT$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BU$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BV$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BW$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BX$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BY$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BZ$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CA$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CB$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CC$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CD$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CE$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CF$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CG$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CH$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CI$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CJ$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CK$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CL$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CM$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CN$6,'Operating Analysis'!194:194)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CO$6,'Operating Analysis'!194:194)","v":0}]
[null,null,null,null,"Less: Net Change in Operating Reserve","$000's",null,null,null,null,0]
[null,null,null,null,"Less: Net Change in MRA ","$000's",null,null,null,null,0]
[null,null,null,null,"Less: PRG (Debt)","$000's",null,null,null,null,11466.180683864281,null,null,{"$f":"'Debt Repayment'!N154","v":0},{"$f":"'Debt Repayment'!O154","v":0},{"$f":"'Debt Repayment'!P154","v":486.31239433554151},{"$f":"'Debt Repayment'!Q154","v":491.87242173981792},{"$f":"'Debt Repayment'!R154","v":485.41282535592609},{"$f":"'Debt Repayment'!S154","v":481.6864083089223},{"$f":"'Debt Repayment'!T154","v":472.03395201470454},{"$f":"'Debt Repayment'!U154","v":465.24297620800957},{"$f":"'Debt Repayment'!V154","v":457.50422487380416},{"$f":"'Debt Repayment'!W154","v":450.22680068988245},{"$f":"'Debt Repayment'!X154","v":441.8303067850859},{"$f":"'Debt Repayment'!Y154","v":434.01088242012156},{"$f":"'Debt Repayment'!Z154","v":424.88515745454407},{"$f":"'Debt Repayment'!AA154","v":418.75065793624975},{"$f":"'Debt Repayment'!AB154","v":406.64428370613035},{"$f":"'Debt Repayment'!AC154","v":397.55637526304571},{"$f":"'Debt Repayment'!AD154","v":386.73384491809986},{"$f":"'Debt Repayment'!AE154","v":376.89905426368182},{"$f":"'Debt Repayment'!AF154","v":365.08240836591278},{"$f":"'Debt Repayment'!AG154","v":354.41572236375953},{"$f":"'Debt Repayment'!AH154","v":341.49533767410901},{"$f":"'Debt Repayment'!AI154","v":331.71481628717657},{"$f":"'Debt Repayment'!AJ154","v":315.84776743078436},{"$f":"'Debt Repayment'!AK154","v":303.22762385649946},{"$f":"'Debt Repayment'!AL154","v":287.72581335038961},{"$f":"'Debt Repayment'!AM154","v":273.95644301082604},{"$f":"'Debt Repayment'!AN154","v":256.9412969544673},{"$f":"'Debt Repayment'!AO154","v":241.89119142578107},{"$f":"'Debt Repayment'!AP154","v":223.19318480059582},{"$f":"'Debt Repayment'!AQ154","v":207.85149805596188},{"$f":"'Debt Repayment'!AR154","v":186.20352251183803},{"$f":"'Debt Repayment'!AS154","v":168.13844594137595},{"$f":"'Debt Repayment'!AT154","v":145.49015726127786},{"$f":"'Debt Repayment'!AU154","v":125.68459460931918},{"$f":"'Debt Repayment'!AV154","v":100.7919207005644},{"$f":"'Debt Repayment'!AW154","v":79.10093626936937},{"$f":"'Debt Repayment'!AX154","v":51.729708862310922},{"$f":"'Debt Repayment'!AY154","v":28.095727820863623},{"$f":"'Debt Repayment'!AZ154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BA154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BB154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BC154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BD154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BE154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BF154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BG154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BH154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BI154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BJ154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BK154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BL154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BM154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BN154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BO154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BP154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BQ154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BR154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BS154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BT154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BU154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BV154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BW154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BX154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!BY154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!BZ154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CA154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!CB154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CC154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!CD154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CE154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CF154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CG154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!CH154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CI154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!CJ154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CK154","v":8.9061440020385716E-10},{"$f":"'Debt Repayment'!CL154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CM154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CN154","v":8.9550788591926301E-10},{"$f":"'Debt Repayment'!CO154","v":8.9061440020385716E-10}]
[null,null,null,null,"Less: PRI (Equity)","$000's",null,null,null,null,1995.6742950075654,null,null,{"$f":"N240","v":0},0,127.65700351307964,126.52419980437631,134.50692208065757,137.33709627387091,144.99788014367894,147.41589994236739,156.39246344639645,159.19354176031266,168.68754568402736,171.91536961491119,181.98304188380519,61.356375996053707,56.883947878638899,53.027001346163601,48.544029006420153,44.434912410168963,39.599640598271428,35.217423624365004,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating Cash Flow ","$000's",null,null,null,null,176076.47638099105,null,null,{"$f":"N19+N21-N22-N23-N24-N25-N26-N27","v":0},0,1882.8254144765438,4152.5107558707059,3395.5283779188703,4123.3748128310981,3365.2169465882307,4093.4582625220332,3334.4953759358655,4060.0266693791482,3303.5905748290884,4026.366346706905,3272.4378659079689,4114.4402246987265,3380.354127225909,4105.6165178906576,3372.6725042283156,4095.9854955014916,3366.7774488952564,4088.202362870265,3392.8685622197718,4105.981103997914,3380.7498251524403,4093.6633061015932,3370.5290354823483,4081.5244410832242,3362.3464806495003,4071.5237540503254,3356.4772385981632,4062.7803455137691,3353.1160235308371,4059.0161104713943,{"$f":"AT19+AT21-AT22-AT23-AT24-AT25-AT26-AT27","v":3352.8967704340016},4057.4000263584603,3356.0554816245767,4059.3233990511917,3363.00069840576,4065.0462419534042,3371.9574614019116,4047.2726849762671,3328.6900397484765,4000.9013554696226,2279.5623525103438,1451.2320164664488,1103.8183280716237,1471.4478674045129,1118.719220528629,1494.0730277389641,1134.6730245242886,1516.9642221152176,1150.7543363077548,1540.1123106561138,1166.975318100735,1563.6101127346892,1183.5088542684466,1587.4880110220067,1200.1080021176872,1611.6025672104172,1216.8963753464877,1636.0531535086188,1233.8744817877237,1660.894815072626,527.10751296105093,-8.9061440020385716E-10,{"$f":"BZ19+BZ21-BZ22-BZ23-BZ24-BZ25-BZ26-BZ27","v":-8.9550788591926301E-10},-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10]
[null,null,null,null,"Less: Income Taxes Paid","$000's",null,null,null,null,19036.73154001795,null,null,{"$f":"N154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT154","v":0},230.57912928870007,979.57162926205274,1073.7557657725174,1059.2424228864772,1255.1450249172087,1134.4043680972923,1351.542644025177,1126.8868248025251,1336.358738147941,633.3123965349688,486.44330381285607,373.63357638641423,493.41703550133087,378.73175359728117,501.02795420087688,384.11655506882141,508.71275790184336,389.54397464924654,516.48440576141263,395.01943997299753,524.38373082753708,400.60051497849156,532.39456280711977,406.20292396859907,540.49351736063068,411.86866839534912,548.70566393456738,417.59789627749154,557.05829783129536,89.496063048926544,0,{"$f":"BZ154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: Interest Income","$000's",null,null,null,null,0]
[null,null,null,null,"Cash Flow Available for Debt Service","$000's",null,null,null,null,157039.74484097309,null,null,{"$f":"N28-N29-N30","v":0},0,1882.8254144765438,4152.5107558707059,3395.5283779188703,4123.3748128310981,3365.2169465882307,4093.4582625220332,3334.4953759358655,4060.0266693791482,3303.5905748290884,4026.366346706905,3272.4378659079689,4114.4402246987265,3380.354127225909,4105.6165178906576,3372.6725042283156,4095.9854955014916,3366.7774488952564,4088.202362870265,3392.8685622197718,4105.981103997914,3380.7498251524403,4093.6633061015932,3370.5290354823483,4081.5244410832242,3362.3464806495003,4071.5237540503254,3356.4772385981632,4062.7803455137691,3353.1160235308371,4059.0161104713943,{"$f":"AT28-AT29-AT30","v":3352.8967704340016},3826.8208970697601,2376.483852362524,2985.5676332786743,2303.7582755192825,2809.9012170361957,2237.5530933046193,2695.7300409510899,2201.8032149459514,2664.5426173216815,1646.2499559753751,964.78871265359271,730.18475168520945,978.03083190318193,739.98746693134785,993.04507353808731,750.55646945546721,1008.2514642133742,761.21036165850819,1023.6279048947011,771.95587812773738,1039.2263819071522,782.90833928995505,1055.0934482148868,793.90507814908813,1071.1090498497865,805.02770695113861,1087.3474895740515,816.27658551023205,1103.8365172413305,437.61144991212439,-8.9061440020385716E-10,{"$f":"BZ28-BZ29-BZ30","v":-8.9550788591926301E-10},-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10]
[null,null,null,null,"Less: Interest Expense Paid","$000's",null,null,null,null,45864.722735457122,null,null,{"$f":"'Debt Repayment'!N141","v":0},{"$f":"'Debt Repayment'!O141","v":0},{"$f":"'Debt Repayment'!P141","v":1945.249577342166},{"$f":"'Debt Repayment'!Q141","v":1967.4896869592717},{"$f":"'Debt Repayment'!R141","v":1941.6513014237044},{"$f":"'Debt Repayment'!S141","v":1926.7456332356892},{"$f":"'Debt Repayment'!T141","v":1888.1358080588182},{"$f":"'Debt Repayment'!U141","v":1860.9719048320383},{"$f":"'Debt Repayment'!V141","v":1830.0168994952166},{"$f":"'Debt Repayment'!W141","v":1800.9072027595298},{"$f":"'Debt Repayment'!X141","v":1767.3212271403436},{"$f":"'Debt Repayment'!Y141","v":1736.0435296804862},{"$f":"'Debt Repayment'!Z141","v":1699.5406298181763},{"$f":"'Debt Repayment'!AA141","v":1675.002631744999},{"$f":"'Debt Repayment'!AB141","v":1626.5771348245214},{"$f":"'Debt Repayment'!AC141","v":1590.2255010521828},{"$f":"'Debt Repayment'!AD141","v":1546.9353796723994},{"$f":"'Debt Repayment'!AE141","v":1507.5962170547273},{"$f":"'Debt Repayment'!AF141","v":1460.3296334636511},{"$f":"'Debt Repayment'!AG141","v":1417.6628894550381},{"$f":"'Debt Repayment'!AH141","v":1365.981350696436},{"$f":"'Debt Repayment'!AI141","v":1326.8592651487063},{"$f":"'Debt Repayment'!AJ141","v":1263.3910697231374},{"$f":"'Debt Repayment'!AK141","v":1212.9104954259979},{"$f":"'Debt Repayment'!AL141","v":1150.9032534015585},{"$f":"'Debt Repayment'!AM141","v":1095.8257720433041},{"$f":"'Debt Repayment'!AN141","v":1027.7651878178692},{"$f":"'Debt Repayment'!AO141","v":967.56476570312429},{"$f":"'Debt Repayment'!AP141","v":892.77273920238326},{"$f":"'Debt Repayment'!AQ141","v":831.40599222384753},{"$f":"'Debt Repayment'!AR141","v":744.81409004735212},{"$f":"'Debt Repayment'!AS141","v":672.55378376550379},{"$f":"'Debt Repayment'!AT141","v":581.96062904511143},{"$f":"'Debt Repayment'!AU141","v":502.73837843727671},{"$f":"'Debt Repayment'!AV141","v":403.16768280225762},{"$f":"'Debt Repayment'!AW141","v":316.40374507747748},{"$f":"'Debt Repayment'!AX141","v":206.91883544924369},{"$f":"'Debt Repayment'!AY141","v":112.38291128345449},{"$f":"'Debt Repayment'!AZ141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BA141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BB141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BC141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BD141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BE141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BF141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BG141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BH141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BI141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BJ141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BK141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BL141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BM141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BN141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BO141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BP141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BQ141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BR141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BS141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BT141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BU141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BV141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BW141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BX141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BY141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BZ141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CA141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CB141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CC141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CD141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CE141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CF141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CG141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CH141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CI141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CJ141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CK141","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CL141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CM141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CN141","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CO141","v":3.5624576008154286E-9}]
[null,null,null,null,"Less: Witholding Tax ","$000's",null,null,null,null,3718.7613028749033,null,null,{"$f":"'Debt Repayment'!N142","v":0},{"$f":"'Debt Repayment'!O142","v":0},{"$f":"'Debt Repayment'!P142","v":157.72293870341855},{"$f":"'Debt Repayment'!Q142","v":159.52619083453556},{"$f":"'Debt Repayment'!R142","v":157.43118660192204},{"$f":"'Debt Repayment'!S142","v":156.22261891100152},{"$f":"'Debt Repayment'!T142","v":153.09209254530947},{"$f":"'Debt Repayment'!U142","v":150.88961390530039},{"$f":"'Debt Repayment'!V142","v":148.3797486077201},{"$f":"'Debt Repayment'!W142","v":146.01950292644824},{"$f":"'Debt Repayment'!X142","v":143.29631571408186},{"$f":"'Debt Repayment'!Y142","v":140.76028619030967},{"$f":"'Debt Repayment'!Z142","v":137.80059160687915},{"$f":"'Debt Repayment'!AA142","v":135.81102419554031},{"$f":"'Debt Repayment'!AB142","v":131.88463255333954},{"$f":"'Debt Repayment'!AC142","v":128.9372027880147},{"$f":"'Debt Repayment'!AD142","v":125.42719294641074},{"$f":"'Debt Repayment'!AE142","v":122.23753111254541},{"$f":"'Debt Repayment'!AF142","v":118.40510541597155},{"$f":"'Debt Repayment'!AG142","v":114.94563968554348},{"$f":"'Debt Repayment'!AH142","v":110.75524465106241},{"$f":"'Debt Repayment'!AI142","v":107.5831836607058},{"$f":"'Debt Repayment'!AJ142","v":102.43711376133547},{"$f":"'Debt Repayment'!AK142","v":98.344094223729599},{"$f":"'Debt Repayment'!AL142","v":93.31648000553173},{"$f":"'Debt Repayment'!AM142","v":88.850738273781417},{"$f":"'Debt Repayment'!AN142","v":83.332312525773204},{"$f":"'Debt Repayment'!AO142","v":78.451197219172172},{"$f":"'Debt Repayment'!AP142","v":72.386978854247218},{"$f":"'Debt Repayment'!AQ142","v":67.411296666798421},{"$f":"'Debt Repayment'!AR142","v":60.390331625460931},{"$f":"'Debt Repayment'!AS142","v":54.531387872878668},{"$f":"'Debt Repayment'!AT142","v":47.185996949603577},{"$f":"'Debt Repayment'!AU142","v":40.762571224643978},{"$f":"'Debt Repayment'!AV142","v":32.689271578561431},{"$f":"'Debt Repayment'!AW142","v":25.654357708984662},{"$f":"'Debt Repayment'!AX142","v":16.777202874262997},{"$f":"'Debt Repayment'!AY142","v":9.1121279419017043},{"$f":"'Debt Repayment'!AZ142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BA142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BB142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BC142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BD142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BE142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BF142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BG142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BH142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BI142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BJ142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BK142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BL142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BM142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BN142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BO142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BP142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BQ142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BR142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BS142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BT142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BU142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BV142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BW142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BX142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!BY142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!BZ142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CA142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!CB142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CC142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!CD142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CE142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CF142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CG142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!CH142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CI142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!CJ142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CK142","v":2.8884791357962895E-10},{"$f":"'Debt Repayment'!CL142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CM142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CN142","v":2.9043499002786926E-10},{"$f":"'Debt Repayment'!CO142","v":2.8884791357962895E-10}]
[null,null,null,null,"Less: Fees after COD","$000's",null,null,null,null,850,null,null,{"$f":"'Debt Repayment'!N144","v":0},{"$f":"'Debt Repayment'!O144","v":0},{"$f":"'Debt Repayment'!P144","v":25},{"$f":"'Debt Repayment'!Q144","v":25},{"$f":"'Debt Repayment'!R144","v":25},{"$f":"'Debt Repayment'!S144","v":25},{"$f":"'Debt Repayment'!T144","v":25},{"$f":"'Debt Repayment'!U144","v":25},{"$f":"'Debt Repayment'!V144","v":25},{"$f":"'Debt Repayment'!W144","v":25},{"$f":"'Debt Repayment'!X144","v":25},{"$f":"'Debt Repayment'!Y144","v":25},{"$f":"'Debt Repayment'!Z144","v":25},{"$f":"'Debt Repayment'!AA144","v":25},{"$f":"'Debt Repayment'!AB144","v":25},{"$f":"'Debt Repayment'!AC144","v":25},{"$f":"'Debt Repayment'!AD144","v":25},{"$f":"'Debt Repayment'!AE144","v":25},{"$f":"'Debt Repayment'!AF144","v":25},{"$f":"'Debt Repayment'!AG144","v":25},{"$f":"'Debt Repayment'!AH144","v":25},{"$f":"'Debt Repayment'!AI144","v":25},{"$f":"'Debt Repayment'!AJ144","v":25},{"$f":"'Debt Repayment'!AK144","v":25},{"$f":"'Debt Repayment'!AL144","v":25},{"$f":"'Debt Repayment'!AM144","v":25},{"$f":"'Debt Repayment'!AN144","v":25},{"$f":"'Debt Repayment'!AO144","v":25},{"$f":"'Debt Repayment'!AP144","v":25},{"$f":"'Debt Repayment'!AQ144","v":25},{"$f":"'Debt Repayment'!AR144","v":25},{"$f":"'Debt Repayment'!AS144","v":25},{"$f":"'Debt Repayment'!AT144","v":25},{"$f":"'Debt Repayment'!AU144","v":25},{"$f":"'Debt Repayment'!AV144","v":25},{"$f":"'Debt Repayment'!AW144","v":25},{"$f":"'Debt Repayment'!AX144","v":0},{"$f":"'Debt Repayment'!AY144","v":0},{"$f":"'Debt Repayment'!AZ144","v":0},{"$f":"'Debt Repayment'!BA144","v":0},{"$f":"'Debt Repayment'!BB144","v":0},{"$f":"'Debt Repayment'!BC144","v":0},{"$f":"'Debt Repayment'!BD144","v":0},{"$f":"'Debt Repayment'!BE144","v":0},{"$f":"'Debt Repayment'!BF144","v":0},{"$f":"'Debt Repayment'!BG144","v":0},{"$f":"'Debt Repayment'!BH144","v":0},{"$f":"'Debt Repayment'!BI144","v":0},{"$f":"'Debt Repayment'!BJ144","v":0},{"$f":"'Debt Repayment'!BK144","v":0},{"$f":"'Debt Repayment'!BL144","v":0},{"$f":"'Debt Repayment'!BM144","v":0},{"$f":"'Debt Repayment'!BN144","v":0},{"$f":"'Debt Repayment'!BO144","v":0},{"$f":"'Debt Repayment'!BP144","v":0},{"$f":"'Debt Repayment'!BQ144","v":0},{"$f":"'Debt Repayment'!BR144","v":0},{"$f":"'Debt Repayment'!BS144","v":0},{"$f":"'Debt Repayment'!BT144","v":0},{"$f":"'Debt Repayment'!BU144","v":0},{"$f":"'Debt Repayment'!BV144","v":0},{"$f":"'Debt Repayment'!BW144","v":0},{"$f":"'Debt Repayment'!BX144","v":0},{"$f":"'Debt Repayment'!BY144","v":0},{"$f":"'Debt Repayment'!BZ144","v":0},{"$f":"'Debt Repayment'!CA144","v":0},{"$f":"'Debt Repayment'!CB144","v":0},{"$f":"'Debt Repayment'!CC144","v":0},{"$f":"'Debt Repayment'!CD144","v":0},{"$f":"'Debt Repayment'!CE144","v":0},{"$f":"'Debt Repayment'!CF144","v":0},{"$f":"'Debt Repayment'!CG144","v":0},{"$f":"'Debt Repayment'!CH144","v":0},{"$f":"'Debt Repayment'!CI144","v":0},{"$f":"'Debt Repayment'!CJ144","v":0},{"$f":"'Debt Repayment'!CK144","v":0},{"$f":"'Debt Repayment'!CL144","v":0},{"$f":"'Debt Repayment'!CM144","v":0},{"$f":"'Debt Repayment'!CN144","v":0},{"$f":"'Debt Repayment'!CO144","v":0}]
[null,null,null,null,"Less: Repayment","$000's",null,null,null,null,{"$f":"SUM(N35:CO35)","v":47834.006000129113},null,null,{"$f":"'Debt Repayment'!N143","v":0},{"$f":"'Debt Repayment'!O143","v":0},{"$f":"'Debt Repayment'!P143","v":-812.71702899556885},{"$f":"'Debt Repayment'!Q143","v":901.19922371183702},{"$f":"'Debt Repayment'!R143","v":366.53282429545879},{"$f":"'Debt Repayment'!S143","v":949.42193057879604},{"$f":"'Debt Repayment'!T143","v":416.52744763671217},{"$f":"'Debt Repayment'!U143","v":1012.6260416321775},{"$f":"'Debt Repayment'!V143","v":472.49021840237083},{"$f":"'Debt Repayment'!W143","v":1069.2066427830309},{"$f":"'Debt Repayment'!X143","v":534.56549378672707},{"$f":"'Debt Repayment'!Y143","v":1132.1705059386979},{"$f":"'Debt Repayment'!Z143","v":603.39339524206616},{"$f":"'Debt Repayment'!AA143","v":1190.790907880594},{"$f":"'Debt Repayment'!AB143","v":679.03600867141995},{"$f":"'Debt Repayment'!AC143","v":1279.3678065446982},{"$f":"'Debt Repayment'!AD143","v":763.66394064514361},{"$f":"'Debt Repayment'!AE143","v":1365.9855562912937},{"$f":"'Debt Repayment'!AF143","v":857.64067556914915},{"$f":"'Debt Repayment'!AG143","v":1462.3990646082648},{"$f":"'Debt Repayment'!AH143","v":962.0184970753271},{"$f":"'Debt Repayment'!AI143","v":1560.6933301369393},{"$f":"'Debt Repayment'!AJ143","v":1077.4483012051885},{"$f":"'Debt Repayment'!AK143","v":1688.6455427680578},{"$f":"'Debt Repayment'!AL143","v":1206.3064090018408},{"$f":"'Debt Repayment'!AM143","v":1821.6788102692035},{"$f":"'Debt Repayment'!AN143","v":1349.6098080319464},{"$f":"'Debt Repayment'!AO143","v":1969.8766333324647},{"$f":"'Debt Repayment'!AP143","v":1509.0183683246521},{"$f":"'Debt Repayment'!AQ143","v":2129.3090699138202},{"$f":"'Debt Repayment'!AR143","v":1686.023503809794},{"$f":"'Debt Repayment'!AS143","v":2318.5697995239948},{"$f":"'Debt Repayment'!AT143","v":1880.1627498003013},{"$f":"'Debt Repayment'!AU143","v":2516.3851086305285},{"$f":"'Debt Repayment'!AV143","v":2090.7898920238472},{"$f":"'Debt Repayment'!AW143","v":2735.0014363289542},{"$f":"'Debt Repayment'!AX143","v":2324.6538729292424},{"$f":"'Debt Repayment'!AY143","v":2763.5142118001422},{"$f":"'Debt Repayment'!AZ143","v":0},{"$f":"'Debt Repayment'!BA143","v":0},{"$f":"'Debt Repayment'!BB143","v":0},{"$f":"'Debt Repayment'!BC143","v":0},{"$f":"'Debt Repayment'!BD143","v":0},{"$f":"'Debt Repayment'!BE143","v":0},{"$f":"'Debt Repayment'!BF143","v":0},{"$f":"'Debt Repayment'!BG143","v":0},{"$f":"'Debt Repayment'!BH143","v":0},{"$f":"'Debt Repayment'!BI143","v":0},{"$f":"'Debt Repayment'!BJ143","v":0},{"$f":"'Debt Repayment'!BK143","v":0},{"$f":"'Debt Repayment'!BL143","v":0},{"$f":"'Debt Repayment'!BM143","v":0},{"$f":"'Debt Repayment'!BN143","v":0},{"$f":"'Debt Repayment'!BO143","v":0},{"$f":"'Debt Repayment'!BP143","v":0},{"$f":"'Debt Repayment'!BQ143","v":0},{"$f":"'Debt Repayment'!BR143","v":0},{"$f":"'Debt Repayment'!BS143","v":0},{"$f":"'Debt Repayment'!BT143","v":0},{"$f":"'Debt Repayment'!BU143","v":0},{"$f":"'Debt Repayment'!BV143","v":0},{"$f":"'Debt Repayment'!BW143","v":0},{"$f":"'Debt Repayment'!BX143","v":0},{"$f":"'Debt Repayment'!BY143","v":0},{"$f":"'Debt Repayment'!BZ143","v":0},{"$f":"'Debt Repayment'!CA143","v":0},{"$f":"'Debt Repayment'!CB143","v":0},{"$f":"'Debt Repayment'!CC143","v":0},{"$f":"'Debt Repayment'!CD143","v":0},{"$f":"'Debt Repayment'!CE143","v":0},{"$f":"'Debt Repayment'!CF143","v":0},{"$f":"'Debt Repayment'!CG143","v":0},{"$f":"'Debt Repayment'!CH143","v":0},{"$f":"'Debt Repayment'!CI143","v":0},{"$f":"'Debt Repayment'!CJ143","v":0},{"$f":"'Debt Repayment'!CK143","v":0},{"$f":"'Debt Repayment'!CL143","v":0},{"$f":"'Debt Repayment'!CM143","v":0},{"$f":"'Debt Repayment'!CN143","v":0},{"$f":"'Debt Repayment'!CO143","v":0}]
[null,null,null,null,"Debt Service Reserve Account (DSRA/c)","$000's",null,null,null,null,58772.25480251215,null,null,{"$f":"N31-N32-N33-N35-N34","v":0},0,567.56992742652801,1099.2956543650616,904.91306559778513,1065.9846301056114,882.46159834739092,1043.9707021525173,858.60850943055789,1018.8933209101392,833.40753818793587,992.39202489741115,806.7032492408473,1087.8356608775932,917.8563511766281,1082.0860075057619,911.64599096436177,1075.1661910429254,905.40203444648455,1068.1947691214186,929.11346979694622,1085.8453250515629,912.47334046277865,1068.7631736838082,895.00289307341677,1050.1691204969347,876.63917227391153,1030.6311577955639,857.29915221688066,1009.6539867093029,836.88809804822995,988.36113930901729,{"$f":"AT31-AT32-AT33-AT35-AT34","v":818.58739463898519},741.93483877731069,-175.16299404214215,-116.49190583674226,-244.59163573346632,-75.108033989302839,2237.5530933007467,2695.7300409472386,2201.8032149420787,2664.5426173178303,1646.2499559715027,964.78871264974134,730.18475168133693,978.03083189930942,739.98746692747534,993.04507353423594,750.55646945159469,1008.2514642095229,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-4.7419199145989153E-9,{"$f":"BZ31-BZ32-BZ33-BZ35-BZ34","v":-4.7679744196241836E-9},-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7419199145989153E-9]
[null,null,null,null,"Add: Release for Shortfall","$000's",null,null,null,null,0,null,null,{"$f":"MIN(N190,MAX(-N36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AT190,MAX(-AT36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BZ190,MAX(-BZ36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Net Release from DSRA for Changes in DS","$000's",null,null,null,null,0,null,null,{"$f":"N191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Available for SHL and Common Equity","$000's",null,null,null,null,58772.25480251215,null,null,{"$f":"N36-+N37-N38","v":0},0,567.56992742652801,1099.2956543650616,904.91306559778513,1065.9846301056114,882.46159834739092,1043.9707021525173,858.60850943055789,1018.8933209101392,833.40753818793587,992.39202489741115,806.7032492408473,1087.8356608775932,917.8563511766281,1082.0860075057619,911.64599096436177,1075.1661910429254,905.40203444648455,1068.1947691214186,929.11346979694622,1085.8453250515629,912.47334046277865,1068.7631736838082,895.00289307341677,1050.1691204969347,876.63917227391153,1030.6311577955639,857.29915221688066,1009.6539867093029,836.88809804822995,988.36113930901729,{"$f":"AT36-+AT37-AT38","v":818.58739463898519},741.93483877731069,-175.16299404214215,-116.49190583674226,-244.59163573346632,-75.108033989302839,2237.5530933007467,2695.7300409472386,2201.8032149420787,2664.5426173178303,1646.2499559715027,964.78871264974134,730.18475168133693,978.03083189930942,739.98746692747534,993.04507353423594,750.55646945159469,1008.2514642095229,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-4.7419199145989153E-9,{"$f":"BZ36-+BZ37-BZ38","v":-4.7679744196241836E-9},-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7419199145989153E-9]
[null,null,null,null,"Less: Shareholder Interest Paid","$000's",null,null,null,null,0]
[null,null,null,null,"Less: Witholding Taxes on Shareholder Loan","$000's",null,null,null,null,0]
[null,null,null,null,"Less: Repayment from Sweep","$000's",null,{"$f":"'Input Constant'!G580","v":0.8},null,null,17552.331371093936,null,null,{"$f":"MIN(N39*$H$42*NOT(N211),N213)","v":0},0,0,879.43652349204933,723.93045247822818,852.78770408448918,705.96927867791283,835.17656172201396,686.88680754444636,815.11465672811141,666.7260305503487,793.91361991792894,645.36259939267791,870.2685287020746,734.28508094130257,865.66880600460956,729.31679277148942,860.13295283434036,724.32162755718764,854.55581529713493,743.29077583755702,868.67626004125032,729.97867237022297,855.0105389470466,716.00231445873351,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,{"$f":"MIN(AT39*$H$42*NOT(AT211),AT213)","v":5.9015684988006251E-8},2.3999711895122489E-9,-140.13039523371373,-93.19352466939381,-195.67330858677306,-60.086427191442276,522.54174006721553,21.250030762733445,0.85944568862610993,3.4950791337461817E-2,1.4135653385373426E-3,5.7484990433851911E-5,2.3249485019913454E-6,9.454790574764817E-8,3.8449481670710308E-9,1.5636122546088895E-10,6.3239428964181871E-12,2.5717367778767329E-13,1.0401246523857033E-14,4.2298402530351866E-16,1.7107353912275669E-17,6.956990590992101E-19,2.8291761736701204E-20,1.1505316439591851E-21,4.6532613155682568E-23,1.8923262683310893E-24,7.6534084630279718E-26,3.1123861082980472E-27,1.2587872704672072E-28,5.1190682332333155E-30,2.0817544148482147E-31,-3.7935359316791324E-9,{"$f":"MIN(BZ39*$H$42*NOT(BZ211),BZ213)","v":-3.8143795356993472E-9},-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.7935359316791324E-9]
[null,null,null,null,"Cash Flow Available for Common Equity","$000's",null,null,null,null,41219.923431418247,null,null,{"$f":"N39-N40-N41-N42","v":0},0,567.56992742652801,219.8591308730123,180.98261311955696,213.19692602112218,176.49231966947809,208.79414043050338,171.72170188611153,203.7786641820278,166.68150763758717,198.47840497948221,161.34064984816939,217.56713217551862,183.57127023532553,216.41720150115236,182.32919819287235,215.03323820858509,181.08040688929691,213.6389538242837,185.8226939593892,217.16906501031258,182.49466809255568,213.75263473676159,179.00057861468326,724.00474402518466,863.44763526994302,1030.0947019574025,857.27745555853721,1009.6531043785303,836.88806216677858,988.36113784983831,{"$f":"AT39-AT40-AT41-AT42","v":818.58739457996955},741.93483877491076,-35.032598808428418,-23.298381167348452,-48.918327146693258,-15.021606797860564,1715.0113532335313,2674.4800101845053,2200.9437692534525,2664.5076665264928,1646.2485424061642,964.78865516475094,730.18474935638847,978.03083180476153,739.98746692363034,993.04507353407962,750.55646945158833,1008.2514642095226,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-9.4838398291978288E-10,{"$f":"BZ39-BZ40-BZ41-BZ42","v":-9.5359488392483639E-10},-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.4838398291978288E-10]
[null,null,null,null,"Less: Cash Trapped","$000's",null,null,null,null,0]
[null,null,null,null,"Add: Cash Released from Trap Account","$000's",null,null,null,null,0]
[null,null,null,null,"Dividends Paid Before Witholding","$000's",null,null,null,null,41219.923431418247,null,null,{"$f":"N43-N44+N45","v":0},0,567.56992742652801,219.8591308730123,180.98261311955696,213.19692602112218,176.49231966947809,208.79414043050338,171.72170188611153,203.7786641820278,166.68150763758717,198.47840497948221,161.34064984816939,217.56713217551862,183.57127023532553,216.41720150115236,182.32919819287235,215.03323820858509,181.08040688929691,213.6389538242837,185.8226939593892,217.16906501031258,182.49466809255568,213.75263473676159,179.00057861468326,724.00474402518466,863.44763526994302,1030.0947019574025,857.27745555853721,1009.6531043785303,836.88806216677858,988.36113784983831,{"$f":"AT43-AT44+AT45","v":818.58739457996955},741.93483877491076,-35.032598808428418,-23.298381167348452,-48.918327146693258,-15.021606797860564,1715.0113532335313,2674.4800101845053,2200.9437692534525,2664.5076665264928,1646.2485424061642,964.78865516475094,730.18474935638847,978.03083180476153,739.98746692363034,993.04507353407962,750.55646945158833,1008.2514642095226,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-9.4838398291978288E-10,{"$f":"BZ43-BZ44+BZ45","v":-9.5359488392483639E-10},-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.4838398291978288E-10]
[]
[null,"Cash Flow Statement Pre-COD"]
[null,null,"Uses of Funds"]
[null,null,null,"Capital Expenditures and Development"]
[null,null,null,null,"Development Cost ",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N51:CO51)","v":3999.9999999999982},null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!15:15)","v":3999.9999999999982},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!15:15)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!15:15)","v":0}]
[null,null,null,null,"Development Fees",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N52:CO52)","v":3000},null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!16:16)","v":3000},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!16:16)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!16:16)","v":0}]
[null,null,null,null,"EPC Costs and Other Construction Costs",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N53:CO53)","v":51439.399999999994},null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!17:17)","v":30137.360109606994},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!17:17)","v":21302.039890392996},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!17:17)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!17:17)","v":0}]
[null,null,null,null,"VAT (Non-Refundable)",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N54:CO54)","v":851.1600000000002},null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!18:18)","v":498.67835610238643},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!18:18)","v":352.48164389761376},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!18:18)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!18:18)","v":0}]
[]
[null,null,null,null,"Negative Pre-Operating Cashflows",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N56:CO56)","v":0},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!19:19)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!19:19)","v":0}]
[]
[null,null,null,"Financing Items"]
[null,null,null,null,"Interest During Construction - Debt Issues excluding WHT",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N59:CO59)","v":2195.4786359655436},null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!23:23)","v":706.22667241901286},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!23:23)","v":1489.251963546531},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!23:23)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!23:23)","v":0}]
[null,null,null,null,"Interest During Construction - Shareholder Debt","$000's",null,null,null,null,0,null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!24:24)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!24:24)","v":0}]
[null,null,null,null,"Interest During Construction - Witholding Debt","$000's",null,null,null,null,0,null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!25:25)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!25:25)","v":0}]
[null,null,null,null,"Financing Fees","$000's",null,null,null,null,146.73136385060948,null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!26:26)","v":46.710929835431131},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!26:26)","v":100.02043401517835},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!26:26)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!26:26)","v":0}]
[null,null,null,null,"PRI Premium","$000's",null,null,null,null,548.8696589913859,null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!27:27)","v":176.55666810475321},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!27:27)","v":372.31299088663275},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!27:27)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!27:27)","v":0}]
[null,null,null,null,"PRG Premium","$000's",null,null,null,null,229.59975630857087,null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!28:28)","v":105.46419971007211},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!28:28)","v":124.13555659849878},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!28:28)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!28:28)","v":0}]
[null,null,null,null,"DSRA/c Initial Funding","$000's",null,null,null,null,0,null,null,{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!N$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!O$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!P$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Q$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!R$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!S$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!T$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!U$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!V$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!W$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!X$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Y$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!Z$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AA$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AB$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AC$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AD$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AE$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AF$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AG$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AH$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AI$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AJ$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AK$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AL$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AM$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AN$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AO$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AP$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AQ$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AR$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AS$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AT$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AU$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AV$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AW$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AX$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AY$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!AZ$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BA$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BB$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BC$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BD$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BE$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BF$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BG$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BH$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BI$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BJ$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BK$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BL$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BM$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BN$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BO$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BP$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BQ$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BR$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BS$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BT$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BU$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BV$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BW$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BX$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BY$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!BZ$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CA$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CB$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CC$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CD$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CE$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CF$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CG$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CH$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CI$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CJ$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CK$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CL$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CM$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CN$6,'Construction Financing'!29:29)","v":0},{"$f":"SUMIF('Construction Financing'!$10:$10,'Financial Statements'!CO$6,'Construction Financing'!29:29)","v":0}]
[null,null,null,"Other"]
[null,null,null,null,"Initial Working Capital",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N67:CO67)","v":0},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!31:31)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!31:31)","v":0}]
[null,null,null,null,"MRA/c Initial Funding",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N68:CO68)","v":0},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!32:32)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!32:32)","v":0}]
[null,null,null,null,"OCRA/c Initial Funding",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N69:CO69)","v":731.18355999999983},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!33:33)","v":731.18355999999983},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!33:33)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!33:33)","v":0}]
[null,null,null,null,"VAT (Refundable)",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N70:CO70)","v":0},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!34:34)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!34:34)","v":0}]
[null,null,null,null,"Total Uses",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N71:CO71)","v":63778.674666956271},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!35:35)","v":39265.495393117191},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!35:35)","v":24513.179273839076},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!35:35)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!35:35)","v":0}]
[]
[null,null,"Soruces of Funds"]
[null,null,null,null,"Total Equity",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N74:CO74)","v":15944.668666739068},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!41:41)","v":9816.3738482792978},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!41:41)","v":6128.294818459769},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!41:41)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!41:41)","v":0}]
[null,null,null,null,"Total Senior Debt",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N75:CO75)","v":47834.006000217196},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!42:42)","v":29449.12154483789},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!42:42)","v":18384.884455379306},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!42:42)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!42:42)","v":0}]
[null,null,null,null,"Total Sources",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N76:CO76)","v":63778.674666956271},null,null,{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!N$6,'Construction Financing'!44:44)","v":39265.495393117191},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!O$6,'Construction Financing'!44:44)","v":24513.179273839076},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!P$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Q$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!R$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!S$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!T$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!U$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!V$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!W$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!X$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Y$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!Z$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AA$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AB$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AC$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AD$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AE$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AF$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AG$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AH$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AI$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AJ$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AK$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AL$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AM$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AN$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AO$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AP$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AQ$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AR$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AS$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AT$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AU$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AV$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AW$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AX$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AY$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!AZ$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BA$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BB$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BC$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BD$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BE$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BF$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BG$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BH$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BI$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BJ$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BK$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BL$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BM$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BN$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BO$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BP$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BQ$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BR$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BS$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BT$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BU$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BV$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BW$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BX$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BY$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!BZ$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CA$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CB$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CC$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CD$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CE$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CF$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CG$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CH$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CI$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CJ$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CK$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CL$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CM$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CN$6,'Construction Financing'!44:44)","v":0},{"$f":"SUMIF('Construction Financing'!$9:$9,'Financial Statements'!CO$6,'Construction Financing'!44:44)","v":0}]
[]
[]
["Profit & Loss Statement and Taxes Paid - NIRA"]
[]
[null,"Calculation of FX Losses"]
[null,null,"Debt in USD"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,null,null,null,{"$f":"M86","v":0},{"$f":"N86","v":29449.12154483789},47834.006000217196,48646.723029212764,47745.523805500925,47378.990981205468,46429.569050626669,46013.041602989957,45000.415561357782,44527.925342955408,43458.71870017238,42924.15320638565,41791.982700446955,41188.589305204892,39997.798397324295,39318.762388652875,38039.39458210818,37275.730641463037,35909.745085171744,35052.104409602594,33589.705344994327,32627.686847919002,31066.993517782063,29989.545216576873,28300.899673808814,27094.593264806972,25272.914454537768,23923.304646505821,21953.428013173358,20444.409644848707,18315.100574934888,16629.077071125095,14310.5072716011,12430.344521800798,9913.9594131702688,7823.1695211464212,5088.1680848174674,2763.514211888225,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"BZ86","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8]
[null,null,null,"Add: Total Draws",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!N6,'Construction Financing'!275:275)","v":29449.12154483789},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!O6,'Construction Financing'!275:275)","v":18384.884455379306},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!P6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!Q6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!R6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!S6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!T6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!U6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!V6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!W6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!X6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!Y6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!Z6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AA6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AB6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AC6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AD6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AE6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AF6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AG6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AH6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AI6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AJ6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AK6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AL6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AM6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AN6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AO6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AP6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AQ6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AR6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AS6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AT6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AU6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AV6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AW6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AX6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AY6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!AZ6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BA6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BB6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BC6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BD6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BE6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BF6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BG6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BH6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BI6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BJ6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BK6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BL6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BM6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BN6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BO6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BP6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BQ6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BR6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BS6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BT6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BU6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BV6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BW6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BX6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BY6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!BZ6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CA6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CB6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CC6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CD6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CE6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CF6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CG6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CH6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CI6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CJ6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CK6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CL6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CM6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CN6,'Construction Financing'!275:275)","v":0},{"$f":"SUMIF('Construction Financing'!9:9,'Financial Statements'!CO6,'Construction Financing'!275:275)","v":0}]
[null,null,null,"Less: Total Repayments",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(O4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(P4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":-812.71702899556885},{"$f":"LOOKUP(Q4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":901.19922371183702},{"$f":"LOOKUP(R4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":366.53282429545879},{"$f":"LOOKUP(S4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":949.42193057879604},{"$f":"LOOKUP(T4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":416.52744763671217},{"$f":"LOOKUP(U4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1012.6260416321775},{"$f":"LOOKUP(V4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":472.49021840237083},{"$f":"LOOKUP(W4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1069.2066427830309},{"$f":"LOOKUP(X4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":534.56549378672707},{"$f":"LOOKUP(Y4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1132.1705059386979},{"$f":"LOOKUP(Z4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":603.39339524206616},{"$f":"LOOKUP(AA4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1190.790907880594},{"$f":"LOOKUP(AB4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":679.03600867141995},{"$f":"LOOKUP(AC4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1279.3678065446982},{"$f":"LOOKUP(AD4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":763.66394064514361},{"$f":"LOOKUP(AE4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1365.9855562912937},{"$f":"LOOKUP(AF4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":857.64067556914915},{"$f":"LOOKUP(AG4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1462.3990646082648},{"$f":"LOOKUP(AH4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":962.0184970753271},{"$f":"LOOKUP(AI4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1560.6933301369393},{"$f":"LOOKUP(AJ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1077.4483012051885},{"$f":"LOOKUP(AK4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1688.6455427680578},{"$f":"LOOKUP(AL4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1206.3064090018408},{"$f":"LOOKUP(AM4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1821.6788102692035},{"$f":"LOOKUP(AN4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1349.6098080319464},{"$f":"LOOKUP(AO4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1969.8766333324647},{"$f":"LOOKUP(AP4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1509.0183683246521},{"$f":"LOOKUP(AQ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2129.3090699138202},{"$f":"LOOKUP(AR4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1686.023503809794},{"$f":"LOOKUP(AS4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2318.5697995239948},{"$f":"LOOKUP(AT4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1880.1627498003013},{"$f":"LOOKUP(AU4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2516.3851086305285},{"$f":"LOOKUP(AV4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2090.7898920238472},{"$f":"LOOKUP(AW4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2735.0014363289542},{"$f":"LOOKUP(AX4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2324.6538729292424},{"$f":"LOOKUP(AY4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2763.5142118001422},{"$f":"LOOKUP(AZ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BA4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BB4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BC4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BD4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BE4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BF4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BG4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BH4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BI4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BJ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BK4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BL4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BM4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BN4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BO4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BP4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BQ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BR4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BS4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BT4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BU4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BV4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BW4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BX4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BY4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BZ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CA4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CB4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CC4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CD4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CE4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CF4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CG4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CH4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CI4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CJ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CK4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CL4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CM4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CN4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CO4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0}]
[null,null,null,"Closing Balance",null,null,null,null,null,null,null,null,null,{"$f":"N83+N84-N85","v":29449.12154483789},{"$f":"O83+O84-O85","v":47834.006000217196},48646.723029212764,47745.523805500925,47378.990981205468,46429.569050626669,46013.041602989957,45000.415561357782,44527.925342955408,43458.71870017238,42924.15320638565,41791.982700446955,41188.589305204892,39997.798397324295,39318.762388652875,38039.39458210818,37275.730641463037,35909.745085171744,35052.104409602594,33589.705344994327,32627.686847919002,31066.993517782063,29989.545216576873,28300.899673808814,27094.593264806972,25272.914454537768,23923.304646505821,21953.428013173358,20444.409644848707,18315.100574934888,16629.077071125095,14310.5072716011,12430.344521800798,9913.9594131702688,7823.1695211464212,5088.1680848174674,2763.514211888225,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"CA83+CA84-CA85","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M105","v":0},{"$f":"'Timing Flags'!N105","v":0},{"$f":"'Timing Flags'!O105","v":1},{"$f":"'Timing Flags'!P105","v":1},{"$f":"'Timing Flags'!Q105","v":1},{"$f":"'Timing Flags'!R105","v":1},{"$f":"'Timing Flags'!S105","v":1},{"$f":"'Timing Flags'!T105","v":1},{"$f":"'Timing Flags'!U105","v":1},{"$f":"'Timing Flags'!V105","v":1},{"$f":"'Timing Flags'!W105","v":1},{"$f":"'Timing Flags'!X105","v":1},{"$f":"'Timing Flags'!Y105","v":1},{"$f":"'Timing Flags'!Z105","v":1},{"$f":"'Timing Flags'!AA105","v":1},{"$f":"'Timing Flags'!AB105","v":1},{"$f":"'Timing Flags'!AC105","v":1},{"$f":"'Timing Flags'!AD105","v":1},{"$f":"'Timing Flags'!AE105","v":1},{"$f":"'Timing Flags'!AF105","v":1},{"$f":"'Timing Flags'!AG105","v":1},{"$f":"'Timing Flags'!AH105","v":1},{"$f":"'Timing Flags'!AI105","v":1},{"$f":"'Timing Flags'!AJ105","v":1},{"$f":"'Timing Flags'!AK105","v":1},{"$f":"'Timing Flags'!AL105","v":1},{"$f":"'Timing Flags'!AM105","v":1},{"$f":"'Timing Flags'!AN105","v":1},{"$f":"'Timing Flags'!AO105","v":1},{"$f":"'Timing Flags'!AP105","v":1},{"$f":"'Timing Flags'!AQ105","v":1},{"$f":"'Timing Flags'!AR105","v":1},{"$f":"'Timing Flags'!AS105","v":1},{"$f":"'Timing Flags'!AT105","v":1},{"$f":"'Timing Flags'!AU105","v":1},{"$f":"'Timing Flags'!AV105","v":1},{"$f":"'Timing Flags'!AW105","v":1},{"$f":"'Timing Flags'!AX105","v":1},{"$f":"'Timing Flags'!AY105","v":1},{"$f":"'Timing Flags'!AZ105","v":1},{"$f":"'Timing Flags'!BA105","v":1},{"$f":"'Timing Flags'!BB105","v":1},{"$f":"'Timing Flags'!BC105","v":1},{"$f":"'Timing Flags'!BD105","v":1},{"$f":"'Timing Flags'!BE105","v":1},{"$f":"'Timing Flags'!BF105","v":1},{"$f":"'Timing Flags'!BG105","v":1},{"$f":"'Timing Flags'!BH105","v":1},{"$f":"'Timing Flags'!BI105","v":1},{"$f":"'Timing Flags'!BJ105","v":1},{"$f":"'Timing Flags'!BK105","v":1},{"$f":"'Timing Flags'!BL105","v":1},{"$f":"'Timing Flags'!BM105","v":1},{"$f":"'Timing Flags'!BN105","v":1},{"$f":"'Timing Flags'!BO105","v":1},{"$f":"'Timing Flags'!BP105","v":1},{"$f":"'Timing Flags'!BQ105","v":1},{"$f":"'Timing Flags'!BR105","v":1},{"$f":"'Timing Flags'!BS105","v":1},{"$f":"'Timing Flags'!BT105","v":1},{"$f":"'Timing Flags'!BU105","v":1},{"$f":"'Timing Flags'!BV105","v":1},{"$f":"'Timing Flags'!BW105","v":0},{"$f":"'Timing Flags'!BX105","v":0},{"$f":"'Timing Flags'!BY105","v":0},{"$f":"'Timing Flags'!BZ105","v":0},{"$f":"'Timing Flags'!CA105","v":0},{"$f":"'Timing Flags'!CB105","v":0},{"$f":"'Timing Flags'!CC105","v":0},{"$f":"'Timing Flags'!CD105","v":0},{"$f":"'Timing Flags'!CE105","v":0},{"$f":"'Timing Flags'!CF105","v":0},{"$f":"'Timing Flags'!CG105","v":0},{"$f":"'Timing Flags'!CH105","v":0},{"$f":"'Timing Flags'!CI105","v":0},{"$f":"'Timing Flags'!CJ105","v":0},{"$f":"'Timing Flags'!CK105","v":0},{"$f":"'Timing Flags'!CL105","v":0},{"$f":"'Timing Flags'!CM105","v":0},{"$f":"'Timing Flags'!CN105","v":0}]
[null,null,null,"Debt Counter",null,null,null,null,null,null,null,null,null,{"$f":"M89+N88","v":0},{"$f":"N89+O88","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,60,60,60,{"$f":"BZ89+CA88","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"Repayment x Counter",null,null,null,null,null,null,{"$f":"SUM(N90:CO90)","v":1130070.4960828659},null,null,{"$f":"N89*N85","v":0},{"$f":"O89*O85","v":0},-812.71702899556885,1802.398447423674,1099.5984728863764,3797.6877223151841,2082.6372381835608,6075.7562497930649,3307.4315288165958,8553.6531422642474,4811.0894440805441,11321.705059386979,6637.3273476627273,14289.490894567127,8827.4681127284603,17911.149291625774,11454.959109677155,21855.7689006607,14579.891484675536,26323.183162948764,18278.351444431217,31213.866602738784,22626.414325308957,37150.20194089727,27745.047407042341,43720.291446460884,33740.245200798658,51216.792466644081,40743.495944765607,59620.653957586968,48894.681610484025,69557.093985719839,58285.045243809342,80524.323476176913,68996.066436786961,92990.04883518444,81362.885552523483,99486.51162480512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA89*CA85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Average Loan Life",null,null,null,{"$f":"K75","v":47834.006000217196},null,null,{"$f":"K90/H91/2","v":11.812417468001057}]
[]
[null,null,"Exchange Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"N126","v":460.17478520721909},491.91097729047561,491.91097729047561,524.2862577211846,524.2862577211846,558.24395449213478,558.24395449213478,594.40107028848513,594.40107028848513,632.90006012071285,632.90006012071285,673.89260572225066,673.89260572225066,716.83674236141371,716.83674236141371,762.51751515895478,762.51751515895478,811.10931759555478,811.10931759555478,861.95260488851818,861.95260488851818,915.98293467584949,915.98293467584949,973.40008239304291,973.40008239304291,1033.4041970611072,1033.4041970611072,1097.1071955100797,1097.1071955100797,1164.7370911237147,1164.7370911237147,1236.5359529053135,{"$f":"AT126","v":1236.5359529053135},1312.7607719200246,1312.7607719200246,1393.6843811479712,1393.6843811479712,1479.5964320406542,1479.5964320406542,1569.268943073421,1569.268943073421,1664.3761517445375,1664.3761517445375,1766.9746816465981,1766.9746816465981,1874.0640562918466,1874.0640562918466,1987.6436960671101,1987.6436960671101,2108.1069503742078,2108.1069503742078,2235.8710079726447,2235.8710079726447,2371.3783417891686,2371.3783417891686,2515.0982412915428,2515.0982412915428,2667.5284377334547,2667.5284377334547,2829.1968278991189,2829.1968278991189,3000.6633023172476,3000.6633023172476,3182.5216842758687,{"$f":"BZ126","v":3182.5216842758687},3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687]
[null,null,"Repayment in Nira",null,null,null,null,null,null,null,null,null,null,{"$f":"N85*N93/1000","v":0},0,-399.78442799382208,472.48636846111572,192.16812278184256,530.00905300786417,232.52392952323379,601.9060029481584,280.8486915192093,676.70094849884583,338.32653315607814,762.96133236890796,406.6223473952719,853.60267523871528,486.75796040211736,975.54036082082553,582.30713043723051,1107.9636124088156,695.64034310308318,1260.5186831256262,829.21434950501555,1429.5684566678578,986.92425689943718,1643.7277104630721,1174.2187579136478,1882.5305282294792,1394.6924400150485,2161.1658286962179,1655.5549100458554,2480.0852521947654,1963.7741113936327,2866.9949164318846,{"$f":"AT85*AT93/1000","v":2324.88883744139},3303.4116576538677,2744.7069525758102,3811.7287842289306,3239.8337942766257,4088.8857676731309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ85*BZ93/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Draws in Nira",null,null,null,null,null,null,null,null,null,null,{"$f":"N84*N93/1000","v":13551.743181437065},9043.7264798181077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT84*AT93/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ84*BZ93/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Exchange Rate Factor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O93/N93-1","v":6.8965517241379448E-2},{"$f":"P93/O93-1","v":0},6.5815324165029221E-2,0,6.4769381746810684E-2,0,6.4769381746810906E-2,0,6.4769381746810684E-2,0,6.4769381746810684E-2,0,6.3725490196078427E-2,0,6.3725490196078427E-2,0,6.3725490196078427E-2,0,6.2683643486777907E-2,0,6.2683643486777685E-2,0,6.2683643486777685E-2,0,6.164383561643838E-2,0,6.164383561643838E-2,0,6.164383561643838E-2,0,6.164383561643838E-2,0,6.164383561643838E-2,0,6.1643835616438158E-2,0,6.164383561643838E-2,0,6.0606060606060552E-2,0,6.0606060606060552E-2,0,6.164383561643838E-2,0,6.0606060606060552E-2,0,6.0606060606060774E-2,0,6.0606060606060774E-2,0,6.0606060606060552E-2,0,6.0606060606060552E-2,0,6.0606060606060774E-2,0,6.0606060606060774E-2,0,6.0606060606060774E-2,0,6.0606060606060774E-2,0,6.0606060606060552E-2,0,0,{"$f":"CB93/CA93-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt in Nira"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,null,null,null,{"$f":"M104","v":0},{"$f":"N104","v":13551.743181437065},23530.072639285314,23929.857067279136,25032.321998923813,24840.153876141972,25919.026232187469,25686.502302664234,26748.295173097671,26467.446481578463,27505.025678108253,27166.699144952174,28163.308120303427,27756.685772908157,28671.891504766529,28185.133544364413,29005.704634900143,28423.397504462911,29126.728831063989,28431.088487960904,28952.734019555657,28123.519670050642,28456.835893973617,27469.911637074179,27548.098074282749,26373.879316369101,26117.135869285663,24722.443429270614,24085.263839365049,22429.708929319193,21332.27696728794,19368.502855894309,17695.456745647687,15370.567908206296,13014.6570120172,10269.950059441389,7091.3003884656928,3851.4665941890671,1.3033087498115492E-7,1.3033087498115492E-7,1.3822971588910371E-7,1.3822971588910371E-7,1.4660727442783727E-7,1.4660727442783727E-7,1.5564470915284095E-7,1.5564470915284095E-7,1.6507772182877069E-7,1.6507772182877069E-7,1.7508243224263562E-7,1.7508243224263562E-7,1.8569348874218932E-7,1.8569348874218932E-7,1.9694763957504928E-7,1.9694763957504928E-7,2.0888386015535529E-7,2.0888386015535529E-7,2.2154348804355868E-7,2.2154348804355868E-7,2.3497036610680471E-7,2.3497036610680471E-7,2.4921099435570201E-7,2.4921099435570201E-7,2.6431469098332037E-7,2.6431469098332037E-7,2.8033376316412763E-7,{"$f":"BZ104","v":2.8033376316412763E-7},2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7]
[null,null,null,"Add: Draws",null,null,null,null,null,null,null,null,null,{"$f":"N95","v":13551.743181437065},{"$f":"O95","v":9043.7264798181077},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayments",null,null,null,null,null,null,null,null,null,{"$f":"N94","v":0},{"$f":"O94","v":0},-399.78442799382208,472.48636846111572,192.16812278184256,530.00905300786417,232.52392952323379,601.9060029481584,280.8486915192093,676.70094849884583,338.32653315607814,762.96133236890796,406.6223473952719,853.60267523871528,486.75796040211736,975.54036082082553,582.30713043723051,1107.9636124088156,695.64034310308318,1260.5186831256262,829.21434950501555,1429.5684566678578,986.92425689943718,1643.7277104630721,1174.2187579136478,1882.5305282294792,1394.6924400150485,2161.1658286962179,1655.5549100458554,2480.0852521947654,1963.7741113936327,2866.9949164318846,2324.88883744139,3303.4116576538677,2744.7069525758102,3811.7287842289306,3239.8337942766257,4088.8857676731309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: FX Adjustment",null,null,null,null,null,null,null,null,null,{"$f":"N100*N97","v":0},{"$f":"O100*O97","v":934.6029780301443},0,1574.9513001057917,0,1608.8814090533585,0,1663.6988733815972,0,1714.2801450286368,0,1759.5703077201626,0,1768.8084070970883,0,1796.1114513565556,0,1811.2949390098913,0,1782.1642147203768,0,1762.884680590834,0,1721.9141476716434,0,1625.7870811460411,0,1523.9862387906549,0,1382.6532901635123,0,1193.948806185266,0,947.50076146477204,0,633.07911325323425,0,237.41917361439465,0,7.8988409079487762E-9,0,8.37755853873355E-9,0,9.0374347250036712E-9,0,9.4330126759297455E-9,0,1.0004710413864918E-8,0,1.0611056499553703E-8,0,1.1254150832859948E-8,0,1.1936220580306007E-8,0,1.2659627888203386E-8,0,1.3426878063246017E-8,0,1.4240628248897295E-8,0,1.5103696627618346E-8,0,1.6019072180807282E-8,0,{"$f":"CA100*CA97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,null,null,null,{"$f":"N100+N101-N102+N103","v":13551.743181437065},{"$f":"O100+O101-O102+O103","v":23530.072639285314},23929.857067279136,25032.321998923813,24840.153876141972,25919.026232187469,25686.502302664234,26748.295173097671,26467.446481578463,27505.025678108253,27166.699144952174,28163.308120303427,27756.685772908157,28671.891504766529,28185.133544364413,29005.704634900143,28423.397504462911,29126.728831063989,28431.088487960904,28952.734019555657,28123.519670050642,28456.835893973617,27469.911637074179,27548.098074282749,26373.879316369101,26117.135869285663,24722.443429270614,24085.263839365049,22429.708929319193,21332.27696728794,19368.502855894309,17695.456745647687,15370.567908206296,13014.6570120172,10269.950059441389,7091.3003884656928,3851.4665941890671,1.3033087498115492E-7,1.3033087498115492E-7,1.3822971588910371E-7,1.3822971588910371E-7,1.4660727442783727E-7,1.4660727442783727E-7,1.5564470915284095E-7,1.5564470915284095E-7,1.6507772182877069E-7,1.6507772182877069E-7,1.7508243224263562E-7,1.7508243224263562E-7,1.8569348874218932E-7,1.8569348874218932E-7,1.9694763957504928E-7,1.9694763957504928E-7,2.0888386015535529E-7,2.0888386015535529E-7,2.2154348804355868E-7,2.2154348804355868E-7,2.3497036610680471E-7,2.3497036610680471E-7,2.4921099435570201E-7,2.4921099435570201E-7,2.6431469098332037E-7,2.6431469098332037E-7,2.8033376316412763E-7,2.8033376316412763E-7,{"$f":"CA100+CA101-CA102+CA103","v":2.8033376316412763E-7},2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7,2.8033376316412763E-7]
[]
[null,null,"Income Tax Rate"]
[null,null,null,"Effective Tax Rate",null,"%",null,{"$f":"'Input Constant'!G357","v":0.34},null,null,null,null,null,{"$f":"$H$107","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"$H$107","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"$H$107","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[null,null,null,"Tax Holiday Period",null,"flag",null,{"$f":"'Input Constant'!H360","v":5},{"$f":"'Input Constant'!G360","v":"2021-07-01"},{"$f":"EDATE(I108,H108*12)","v":"2026-07-01"},null,null,null,{"$f":"AND(N3>=$I$108,N3<$J$108)*1","v":0},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT3>=$I$108,AT3<$J$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ3>=$I$108,BZ3<$J$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Teritiary Education Tax (TET)",null,"%",null,{"$f":"'Input Constant'!G368","v":0},null,null,null,null,null,{"$f":"$H$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Effective Tax Rate",null,"%",null,{"$f":"H109+H107","v":0.34},null,null,null,null,null,{"$f":"N107*(1-N108)+N109","v":0.34},0,0,0,0,0,0,0,0,0,0,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"AT107*(1-AT108)+AT109","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"BZ107*(1-BZ108)+BZ109","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[]
[null,null,null,"EBITDA in Nira",null,"Nira Mil",null,null,null,null,{"$f":"SUM(N112:CO112)","v":216200.5590965763},null,null,{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!N6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!O6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!P6,'Operating Analysis'!131:131)","v":1601.0977082347722},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Q6,'Operating Analysis'!131:131)","v":2454.0476186244709},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!R6,'Operating Analysis'!131:131)","v":2098.4090361727417},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!S6,'Operating Analysis'!131:131)","v":2597.3161774118198},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!T6,'Operating Analysis'!131:131)","v":2215.6177815351398},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!U6,'Operating Analysis'!131:131)","v":2744.3999453462011},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!V6,'Operating Analysis'!131:131)","v":2338.97663859981},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!W6,'Operating Analysis'!131:131)","v":2899.3959442607052},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!X6,'Operating Analysis'!131:131)","v":2468.7453681532315},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Y6,'Operating Analysis'!131:131)","v":3062.6315806321977},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Z6,'Operating Analysis'!131:131)","v":2605.1575762239654},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AA6,'Operating Analysis'!131:131)","v":3232.2750809617951},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AB6,'Operating Analysis'!131:131)","v":2745.7437218634791},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AC6,'Operating Analysis'!131:131)","v":3409.5721801534373},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AD6,'Operating Analysis'!131:131)","v":2893.2807732852907},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AE6,'Operating Analysis'!131:131)","v":3595.9096604038723},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AF6,'Operating Analysis'!131:131)","v":3048.014321200541},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AG6,'Operating Analysis'!131:131)","v":3789.1212439076216},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AH6,'Operating Analysis'!131:131)","v":3207.0511075919248},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AI6,'Operating Analysis'!131:131)","v":3990.5427438559727},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AJ6,'Operating Analysis'!131:131)","v":3373.4341839256545},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AK6,'Operating Analysis'!131:131)","v":4201.7113945443152},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AL6,'Operating Analysis'!131:131)","v":3547.5135538009104},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AM6,'Operating Analysis'!131:131)","v":4420.1221945339457},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AN6,'Operating Analysis'!131:131)","v":3725.8642934000368},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AO6,'Operating Analysis'!131:131)","v":4647.2885943901538},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AP6,'Operating Analysis'!131:131)","v":3912.0046101390794},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AQ6,'Operating Analysis'!131:131)","v":4884.8308418903698},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AR6,'Operating Analysis'!131:131)","v":4106.0849735924712},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AS6,'Operating Analysis'!131:131)","v":5133.1897971547223},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AT6,'Operating Analysis'!131:131)","v":4308.5105077050412},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AU6,'Operating Analysis'!131:131)","v":5392.834592173238},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AV6,'Operating Analysis'!131:131)","v":4519.4965172145858},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AW6,'Operating Analysis'!131:131)","v":5664.1845802594426},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AX6,'Operating Analysis'!131:131)","v":4739.3124074639645},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AY6,'Operating Analysis'!131:131)","v":5947.5744685397494},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AZ6,'Operating Analysis'!131:131)","v":4968.0904565516621},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BA6,'Operating Analysis'!131:131)","v":6239.3895735252481},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BB6,'Operating Analysis'!131:131)","v":5201.1974840259873},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BC6,'Operating Analysis'!131:131)","v":6541.7776878644008},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BD6,'Operating Analysis'!131:131)","v":3100.2061233227655},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BE6,'Operating Analysis'!131:131)","v":2528.0382449897788},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BF6,'Operating Analysis'!131:131)","v":1941.7678521986186},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BG6,'Operating Analysis'!131:131)","v":2719.6915617759332},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BH6,'Operating Analysis'!131:131)","v":2087.5516658711254},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BI6,'Operating Analysis'!131:131)","v":2929.0148668452475},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BJ6,'Operating Analysis'!131:131)","v":2245.5495565905298},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BK6,'Operating Analysis'!131:131)","v":3154.1791196585714},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BL6,'Operating Analysis'!131:131)","v":2415.2951777584949},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BM6,'Operating Analysis'!131:131)","v":3396.4485556451564},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BN6,'Operating Analysis'!131:131)","v":2597.6838630142361},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BO6,'Operating Analysis'!131:131)","v":3657.388888467427},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BP6,'Operating Analysis'!131:131)","v":2794.0452498041959},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BQ6,'Operating Analysis'!131:131)","v":3938.3077311697816},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BR6,'Operating Analysis'!131:131)","v":3004.8242931911268},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BS6,'Operating Analysis'!131:131)","v":4240.5347881733196},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BT6,'Operating Analysis'!131:131)","v":3231.3864281186129},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BU6,'Operating Analysis'!131:131)","v":4565.8715407745922},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BV6,'Operating Analysis'!131:131)","v":3474.9018926182671},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BW6,'Operating Analysis'!131:131)","v":4916.3070340108216},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BX6,'Operating Analysis'!131:131)","v":789.84574146367322},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BY6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BZ6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CA6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CB6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CC6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CD6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CE6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CF6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CG6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CH6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CI6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CJ6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CK6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CL6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CM6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CN6,'Operating Analysis'!131:131)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CO6,'Operating Analysis'!131:131)","v":0}]
[null,null,null,"Depreciation in Nira",null,"Nira Mil",null,null,null,null,{"$f":"SUM(N113:CO113)","v":28987.783253858277},null,null,{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!N6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!O6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!P6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Q6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!R6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!S6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!T6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!U6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!V6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!W6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!X6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Y6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Z6,'Operating Analysis'!235:235)","v":7548.9018890255938},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AA6,'Operating Analysis'!235:235)","v":9058.6822668307123},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AB6,'Operating Analysis'!235:235)","v":3019.5607556102373},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AC6,'Operating Analysis'!235:235)","v":1811.7364533661425},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AD6,'Operating Analysis'!235:235)","v":1811.7364533661425},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AE6,'Operating Analysis'!235:235)","v":1811.7364533661425},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AF6,'Operating Analysis'!235:235)","v":1811.7364533661425},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AG6,'Operating Analysis'!235:235)","v":1811.7364533661425},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AH6,'Operating Analysis'!235:235)","v":301.95607556102379},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AI6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AJ6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AK6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AL6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AM6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AN6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AO6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AP6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AQ6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AR6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AS6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AT6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AU6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AV6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AW6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AX6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AY6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AZ6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BA6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BB6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BC6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BD6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BE6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BF6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BG6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BH6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BI6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BJ6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BK6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BL6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BM6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BN6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BO6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BP6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BQ6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BR6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BS6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BT6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BU6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BV6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BW6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BX6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BY6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BZ6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CA6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CB6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CC6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CD6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CE6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CF6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CG6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CH6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CI6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CJ6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CK6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CL6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CM6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CN6,'Operating Analysis'!235:235)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CO6,'Operating Analysis'!235:235)","v":0}]
[null,null,null,"EBIT Nira",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N112-N113","v":0},0,1601.0977082347722,2454.0476186244709,2098.4090361727417,2597.3161774118198,2215.6177815351398,2744.3999453462011,2338.97663859981,2899.3959442607052,2468.7453681532315,3062.6315806321977,-4943.7443128016284,-5826.4071858689167,-273.81703374675817,1597.8357267872948,1081.5443199191482,1784.1732070377298,1236.2778678343984,1977.3847905414791,2905.0950320309012,3990.5427438559727,3373.4341839256545,4201.7113945443152,3547.5135538009104,4420.1221945339457,3725.8642934000368,4647.2885943901538,3912.0046101390794,4884.8308418903698,4106.0849735924712,5133.1897971547223,{"$f":"AT112-AT113","v":4308.5105077050412},5392.834592173238,4519.4965172145858,5664.1845802594426,4739.3124074639645,5947.5744685397494,4968.0904565516621,6239.3895735252481,5201.1974840259873,6541.7776878644008,3100.2061233227655,2528.0382449897788,1941.7678521986186,2719.6915617759332,2087.5516658711254,2929.0148668452475,2245.5495565905298,3154.1791196585714,2415.2951777584949,3396.4485556451564,2597.6838630142361,3657.388888467427,2794.0452498041959,3938.3077311697816,3004.8242931911268,4240.5347881733196,3231.3864281186129,4565.8715407745922,3474.9018926182671,4916.3070340108216,789.84574146367322,0,{"$f":"BZ112-BZ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest and Other",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N289","v":0},130.19827165545837,1566.7281941767978,1692.8948166445518,1671.3952395405208,1763.7981983526513,1729.8449838968681,1813.4980429819434,1785.1690900579313,1869.0064332765533,1836.6020263017767,1919.8907276789416,1882.7895331804928,1883.5402413319773,1817.8437408924067,1878.9114631754596,1814.1918076702993,1867.067277992003,1792.1929351253164,1832.6179708874449,1720.1294764525162,1758.2428259361209,1653.2825326321663,1666.1170655038345,1555.1729181857695,1546.8247105728176,1440.1265155115175,1440.4236896319258,1331.1791684291452,1318.0966528161521,1183.8480340042254,1137.8895879229362,{"$f":"AT289","v":988.77963176455637},911.29955095336277,737.31061079985557,629.70358487463022,397.40175856332576,248.07264621629554,31.44146970434921,1.3487014348606488,5.4847198863952548E-2,2.352712330732669E-3,9.568458286428219E-5,4.1165039915823818E-6,1.7548864574101754E-7,1.6141168639349686E-8,9.2285204335706574E-9,9.4378169707399742E-9,9.4775454678146981E-9,9.9964962570239306E-9,1.0051400904911736E-8,1.060232129742967E-8,1.0660575773148404E-8,1.1306671272968662E-8,1.13066712729043E-8,1.1926394437553188E-8,1.1991924077319854E-8,1.26492062216472E-8,1.2718707354733177E-8,1.3415824780534909E-8,1.3489538103504885E-8,1.4307085867353667E-8,1.4307085867353667E-8,1.5091262953310621E-8,{"$f":"BZ289","v":1.5665151068607657E-8},1.6090375210287835E-8,1.671038351848753E-8,1.7172169853186821E-8,1.7842115070140412E-8,1.8444277736217836E-8,1.9070928350715748E-8,1.961528645765203E-8,2.0398008800794164E-8,2.0988788133528817E-8,2.1834912923994753E-8,2.247595511061273E-8,2.3390729271940246E-8,2.4218535582224194E-8,2.5080006015793031E-8,2.5834561440543793E-8]
[null,null,null,"Less: FX Losses from Debt",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N103","v":0},934.6029780301443,0,1574.9513001057917,0,1608.8814090533585,0,1663.6988733815972,0,1714.2801450286368,0,1759.5703077201626,0,1768.8084070970883,0,1796.1114513565556,0,1811.2949390098913,0,1782.1642147203768,0,1762.884680590834,0,1721.9141476716434,0,1625.7870811460411,0,1523.9862387906549,0,1382.6532901635123,0,1193.948806185266,{"$f":"AT103","v":0},947.50076146477204,0,633.07911325323425,0,237.41917361439465,0,7.8988409079487762E-9,0,8.37755853873355E-9,0,9.0374347250036712E-9,0,9.4330126759297455E-9,0,1.0004710413864918E-8,0,1.0611056499553703E-8,0,1.1254150832859948E-8,0,1.1936220580306007E-8,0,1.2659627888203386E-8,0,1.3426878063246017E-8,0,1.4240628248897295E-8,0,1.5103696627618346E-8,0,1.6019072180807282E-8,{"$f":"BZ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT before NOL",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N114-N115-N116","v":0},-1064.8012496856027,34.369514057974357,-813.79849812587258,427.01379663222087,-775.36342999419003,485.77279763827164,-732.7969710173395,553.80754854187876,-683.89063404448484,632.14334185145481,-616.82945476690657,-6826.5338459821214,-9478.7558342979828,-2091.6607746391646,-2077.1871877447202,-732.64748775115117,-1894.1890099641646,-555.91506729091793,-1637.3973950663426,1184.965555578385,469.41523732901783,1720.1516512934882,813.68018136883734,1992.3406356151409,1247.5104028150868,2285.7377778885193,1682.8786659675732,2580.8254417099342,2184.0808989107054,2922.2369395882461,2801.3514030465203,{"$f":"AT114-AT115-AT116","v":3319.730875940485},3534.0342797551029,3782.1859064147302,4401.4018821315785,4341.910648900639,5462.082648709059,4936.6489868473127,6238.0408720824889,5201.1426368271232,6541.7753351436932,3100.2060276381826,2528.0382408642372,1941.76785202313,2719.6915617503591,2087.5516658618967,2929.0148668258048,2245.5495565810525,3154.1791196379636,2415.2951777484436,3396.4485556232999,2597.6838630035754,3657.388888444184,2794.0452497928891,3938.3077311451957,3004.8242931791347,4240.5347881472435,3231.3864281058941,4565.8715407469354,3474.9018926047775,4916.3070339814103,789.84574144936619,-3.1110335134117903E-8,{"$f":"BZ114-BZ115-BZ116","v":-1.5665151068607657E-8},-1.6090375210287835E-8,-1.671038351848753E-8,-1.7172169853186821E-8,-1.7842115070140412E-8,-1.8444277736217836E-8,-1.9070928350715748E-8,-1.961528645765203E-8,-2.0398008800794164E-8,-2.0988788133528817E-8,-2.1834912923994753E-8,-2.247595511061273E-8,-2.3390729271940246E-8,-2.4218535582224194E-8,-2.5080006015793031E-8,-2.5834561440543793E-8]
[null,null,null,"Opening NOL",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"M121","v":0},0,1064.8012496856027,1030.4317356276283,1844.2302337535009,1417.21643712128,2192.5798671154698,1706.8070694771982,2439.6040404945379,1885.7964919526592,2569.687125997144,1937.5437841456892,2554.3732389125958,9380.9070848947176,18859.662919192699,20951.323693831862,23028.510881576582,23761.158369327732,25655.347379291896,26211.262446582812,27848.659841649154,26663.694286070768,26194.279048741751,24474.127397448265,23660.447216079428,21668.106580464286,20420.5961776492,18134.85839976068,16451.979733793109,13871.154292083174,11687.073393172468,8764.8364535842229,{"$f":"AS121","v":5963.4850505377026},2643.7541745972176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY121","v":3.1110335134117903E-8},4.677548620272556E-8,6.2865861413013398E-8,7.9576244931500935E-8,9.6748414784687756E-8,1.1459052985482817E-7,1.33034807591046E-7,1.5210573594176174E-7,1.7172102239941376E-7,1.9211903120020792E-7,2.1310781933373674E-7,2.349427322577315E-7,2.5741868736834423E-7,2.8080941664028447E-7,3.0502795222250868E-7,3.301079582383017E-7]
[null,null,null,"Add: NOL Created from Negative Income",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"MAX(-N117,0)","v":0},1064.8012496856027,0,813.79849812587258,0,775.36342999419003,0,732.7969710173395,0,683.89063404448484,0,616.82945476690657,6826.5338459821214,9478.7558342979828,2091.6607746391646,2077.1871877447202,732.64748775115117,1894.1890099641646,555.91506729091793,1637.3973950663426,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-AT117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1110335134117903E-8,{"$f":"MAX(-BZ117,0)","v":1.5665151068607657E-8},1.6090375210287835E-8,1.671038351848753E-8,1.7172169853186821E-8,1.7842115070140412E-8,1.8444277736217836E-8,1.9070928350715748E-8,1.961528645765203E-8,2.0398008800794164E-8,2.0988788133528817E-8,2.1834912923994753E-8,2.247595511061273E-8,2.3390729271940246E-8,2.4218535582224194E-8,2.5080006015793031E-8,2.5834561440543793E-8]
[null,null,null,"Less: NOL Used",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"MIN(N118,MAX(N117,0))","v":0},0,34.369514057974357,0,427.01379663222087,0,485.77279763827164,0,553.80754854187876,0,632.14334185145481,0,0,0,0,0,0,0,0,0,1184.965555578385,469.41523732901783,1720.1516512934882,813.68018136883734,1992.3406356151409,1247.5104028150868,2285.7377778885193,1682.8786659675732,2580.8254417099342,2184.0808989107054,2922.2369395882461,2801.3514030465203,{"$f":"MIN(AT118,MAX(AT117,0))","v":3319.730875940485},2643.7541745972176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BZ118,MAX(BZ117,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing NOL Balance",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N118+N119-N120","v":0},1064.8012496856027,1030.4317356276283,1844.2302337535009,1417.21643712128,2192.5798671154698,1706.8070694771982,2439.6040404945379,1885.7964919526592,2569.687125997144,1937.5437841456892,2554.3732389125958,9380.9070848947176,18859.662919192699,20951.323693831862,23028.510881576582,23761.158369327732,25655.347379291896,26211.262446582812,27848.659841649154,26663.694286070768,26194.279048741751,24474.127397448265,23660.447216079428,21668.106580464286,20420.5961776492,18134.85839976068,16451.979733793109,13871.154292083174,11687.073393172468,8764.8364535842229,5963.4850505377026,{"$f":"AT118+AT119-AT120","v":2643.7541745972176},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1110335134117903E-8,{"$f":"BZ118+BZ119-BZ120","v":4.677548620272556E-8},6.2865861413013398E-8,7.9576244931500935E-8,9.6748414784687756E-8,1.1459052985482817E-7,1.33034807591046E-7,1.5210573594176174E-7,1.7172102239941376E-7,1.9211903120020792E-7,2.1310781933373674E-7,2.349427322577315E-7,2.5741868736834423E-7,2.8080941664028447E-7,3.0502795222250868E-7,3.301079582383017E-7,3.5594251967884548E-7]
[null,null,null,"EBT After NOL",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N117+N119-N120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT117+AT119-AT120","v":0},890.28010515788537,3782.1859064147302,4401.4018821315785,4341.910648900639,5462.082648709059,4936.6489868473127,6238.0408720824889,5201.1426368271232,6541.7753351436932,3100.2060276381826,2528.0382408642372,1941.76785202313,2719.6915617503591,2087.5516658618967,2929.0148668258048,2245.5495565810525,3154.1791196379636,2415.2951777484436,3396.4485556232999,2597.6838630035754,3657.388888444184,2794.0452497928891,3938.3077311451957,3004.8242931791347,4240.5347881472435,3231.3864281058941,4565.8715407469354,3474.9018926047775,4916.3070339814103,789.84574144936619,0,{"$f":"BZ117+BZ119-BZ120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes Paid in Nira",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N122*N110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT122*AT110","v":0},302.69523575368106,1285.9432081810085,1496.4766399247369,1476.2496206262174,1857.1081005610802,1678.4606555280864,2120.9338965080465,1768.3884965212219,2224.2036139488559,1054.0700493969821,859.53300189384072,660.20106968786422,924.69513099512221,709.76756639304494,995.86505472077374,763.48684923755786,1072.4209006769076,821.20036043447089,1154.7925089119221,883.2125134212157,1243.5122220710227,949.97538492958233,1339.0246285893666,1021.6402596809058,1441.781827970063,1098.671385556004,1552.3963238539582,1181.4666434856244,1671.5443915536796,268.54755209278454,0,{"$f":"BZ122*BZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Income in Nira",null,"Nira Mil",null,null,null,null,null,null,null,{"$f":"N122-N123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT122-AT123","v":0},587.58486940420426,2496.242698233722,2904.9252422068416,2865.6610282744214,3604.9745481479786,3258.1883313192266,4117.1069755744429,3432.7541403059013,4317.5717211948377,2046.1359782412005,1668.5052389703965,1281.5667823352658,1794.9964307552368,1377.7840994688518,1933.1498121050311,1482.0627073434946,2081.7582189610557,1594.0948173139727,2241.6560467113777,1714.4713495823598,2413.8766663731612,1844.0698648633067,2599.2831025558289,1983.1840334982289,2798.7529601771803,2132.7150425498903,3013.4752168929772,2293.435249119153,3244.7626424277305,521.29818935658159,0,{"$f":"BZ122-BZ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Exchange Rate",null,"N/USD",null,null,null,null,null,null,null,{"$f":"N288","v":460.17478520721909},491.91097729047561,491.91097729047561,524.2862577211846,524.2862577211846,558.24395449213478,558.24395449213478,594.40107028848513,594.40107028848513,632.90006012071285,632.90006012071285,673.89260572225066,673.89260572225066,716.83674236141371,716.83674236141371,762.51751515895478,762.51751515895478,811.10931759555478,811.10931759555478,861.95260488851818,861.95260488851818,915.98293467584949,915.98293467584949,973.40008239304291,973.40008239304291,1033.4041970611072,1033.4041970611072,1097.1071955100797,1097.1071955100797,1164.7370911237147,1164.7370911237147,1236.5359529053135,{"$f":"AT288","v":1236.5359529053135},1312.7607719200246,1312.7607719200246,1393.6843811479712,1393.6843811479712,1479.5964320406542,1479.5964320406542,1569.268943073421,1569.268943073421,1664.3761517445375,1664.3761517445375,1766.9746816465981,1766.9746816465981,1874.0640562918466,1874.0640562918466,1987.6436960671101,1987.6436960671101,2108.1069503742078,2108.1069503742078,2235.8710079726447,2235.8710079726447,2371.3783417891686,2371.3783417891686,2515.0982412915428,2515.0982412915428,2667.5284377334547,2667.5284377334547,2829.1968278991189,2829.1968278991189,3000.6633023172476,3000.6633023172476,3182.5216842758687,{"$f":"BZ288","v":3182.5216842758687},3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687,3182.5216842758687]
[null,null,null,"Taxes in USD",null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N123/N126*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT123/AT126*1000","v":0},230.57912928870007,979.57162926205274,1073.7557657725174,1059.2424228864772,1255.1450249172087,1134.4043680972923,1351.542644025177,1126.8868248025251,1336.358738147941,633.3123965349688,486.44330381285607,373.63357638641423,493.41703550133087,378.73175359728117,501.02795420087688,384.11655506882141,508.71275790184336,389.54397464924654,516.48440576141263,395.01943997299753,524.38373082753708,400.60051497849156,532.39456280711977,406.20292396859907,540.49351736063068,411.86866839534912,548.70566393456738,417.59789627749154,557.05829783129536,89.496063048926544,0,{"$f":"BZ123/BZ126*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profit & Loss Statement and Taxes Paid (USD -- Taxes Computed from Nira)"]
[]
[null,null,"Profit and Loss"]
[null,null,null,"Revenue",null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N132:CO132)","v":251116.2285276613},null,null,{"$f":"N15","v":0},0,3864.17220249915,5511.1223916444469,4746.9888951030389,5497.0837051514718,4729.8784668648823,5477.2330385250252,4712.7744060040723,5457.3827207664208,4695.6384695939923,5437.444456750527,4678.3894563989088,5417.3154918119826,4660.9424210847437,5397.0295765959381,4643.420548691809,5376.6380633890894,4625.779391930093,5356.0849449354691,4607.9857980430315,5335.3229218062461,4589.986626530068,5314.3821141555372,4571.8883668608414,5293.3080579768884,4553.6528932496913,5272.0682043523711,4535.2640614496504,5250.6017803771465,4516.658779706423,5228.9820297097704,{"$f":"AT15","v":4498.0001098818329},5207.2919899022663,4479.2767658630419,5185.5581465902978,4460.5250825608637,5163.7448126161362,4441.6879455503677,5141.9401938972687,4422.9358533370196,5120.207178181282,2996.3795800420048,2597.0770200529569,2258.3957788863804,2643.4024286916879,2299.7923228313134,2692.7323941271893,2342.6717027094837,2742.9264942207401,2386.3320466139635,2794.0392830376572,2430.805504325831,2846.2078848695542,2476.2779703079436,2899.40483209173,2522.5185762804508,2953.57292106149,2569.6682802951073,3008.8062050153358,2617.7453755751726,3065.2029630369793,495.68060324919327,0,{"$f":"BZ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Operational Expenditure",null,"$000's",null,null,null,null,61577.897167798212,null,null,{"$f":"N17+N18","v":0},0,609.31963333333317,731.18355999999983,744.57798833333334,747.25687400000004,760.97246491666658,763.71558309999989,777.76022868333303,780.56915779999963,794.95094606560394,797.82730371872481,812.5545234990833,815.49996745515489,830.58111340621826,833.59734259643096,849.04112032922762,852.12987587578687,867.94520721619131,871.10827348427222,887.30430186411627,890.54350754008499,907.12960352291418,910.44682271948011,927.43258966430471,930.82974305326957,948.22502291976286,951.70407889306159,969.51895819174581,973.08193405148268,991.32674994251852,994.97571312072557,{"$f":"AT17+AT18","v":1013.6610596650199},1017.3981289738788,1036.5348635403238,1040.3622104536128,1059.9614602863467,1063.8813102528934,1083.9544792025949,1087.9691129925352,1108.5278884158406,1112.6396435005017,1133.6960033317496,1137.9072752979989,1159.4734952976107,1163.7867392975331,1185.8754004814446,1190.2931327182268,1212.9171289728879,1217.4419282238202,1240.6144741114117,1245.24898328893,1268.9836220475408,1273.7305497992634,1298.0411615429061,1302.9032838916348,1327.8040940150975,1332.7842560397899,1358.28984383343,1363.390961392158,1389.5162688719001,1394.7413303678481,232.4568883946414,0,{"$f":"BZ17+BZ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA","$000's",null,null,null,null,189538.33135986302,null,null,{"$f":"N132-N133","v":0},0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,3865.8349328998256,4601.8155243568281,3830.3613076785255,4563.4322339995069,3794.3794283625812,4524.5081875133028,3757.8341847139018,4484.976671451197,3720.681496178915,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4362.4783149236191,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,{"$f":"AT132-AT133","v":3484.3390502168131},4189.8938609283878,3442.741902322718,4145.1959361366853,3400.563622274517,4099.8635023632432,3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,1596.5015482000952,1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,{"$f":"BZ132-BZ133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: VAT Refunds","$000's",null,null,null,null,0,null,null,{"$f":"N20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: LC Fee for DSRA","$000's",null,null,null,null,0,null,null,{"$f":"N21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: PRG","$000's",null,null,null,null,11466.180683864281,null,null,{"$f":"N26","v":0},0,486.31239433554151,491.87242173981792,485.41282535592609,481.6864083089223,472.03395201470454,465.24297620800957,457.50422487380416,450.22680068988245,441.8303067850859,434.01088242012156,424.88515745454407,418.75065793624975,406.64428370613035,397.55637526304571,386.73384491809986,376.89905426368182,365.08240836591278,354.41572236375953,341.49533767410901,331.71481628717657,315.84776743078436,303.22762385649946,287.72581335038961,273.95644301082604,256.9412969544673,241.89119142578107,223.19318480059582,207.85149805596188,186.20352251183803,168.13844594137595,{"$f":"AT26","v":145.49015726127786},125.68459460931918,100.7919207005644,79.10093626936937,51.729708862310922,28.095727820863623,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,{"$f":"BZ26","v":8.9550788591926301E-10},8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10]
[null,null,null,null,"Less: PRI","$000's",null,null,null,null,1995.6742950075654,null,null,{"$f":"N27","v":0},0,127.65700351307964,126.52419980437631,134.50692208065757,137.33709627387091,144.99788014367894,147.41589994236739,156.39246344639645,159.19354176031266,168.68754568402736,171.91536961491119,181.98304188380519,61.356375996053707,56.883947878638899,53.027001346163601,48.544029006420153,44.434912410168963,39.599640598271428,35.217423624365004,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Tax Depreciation - Operating Assets","$000's",null,null,null,null,56890.559999999969,null,null,{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!N$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!O$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!P$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Q$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!R$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!S$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!T$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!U$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!V$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!W$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!X$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Y$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Z$6,'Operating Analysis'!238:238)","v":14815.249999999995},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AA$6,'Operating Analysis'!238:238)","v":17778.299999999992},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AB$6,'Operating Analysis'!238:238)","v":5926.0999999999976},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AC$6,'Operating Analysis'!238:238)","v":3555.6599999999985},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AD$6,'Operating Analysis'!238:238)","v":3555.6599999999985},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AE$6,'Operating Analysis'!238:238)","v":3555.6599999999985},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AF$6,'Operating Analysis'!238:238)","v":3555.6599999999985},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AG$6,'Operating Analysis'!238:238)","v":3555.6599999999985},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AH$6,'Operating Analysis'!238:238)","v":592.60999999999979},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AI$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AJ$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AK$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AL$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AM$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AN$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AO$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AP$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AQ$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AR$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AS$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AT$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AU$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AV$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AW$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AX$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AY$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AZ$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BA$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BB$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BC$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BD$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BE$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BF$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BG$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BH$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BI$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BJ$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BK$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BL$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BM$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BN$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BO$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BP$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BQ$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BR$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BS$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BT$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BU$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BV$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BW$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BX$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BY$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BZ$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CA$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CB$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CC$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CD$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CE$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CF$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CG$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CH$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CI$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CJ$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CK$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CL$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CM$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CN$6,'Operating Analysis'!238:238)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CO$6,'Operating Analysis'!238:238)","v":0}]
[null,null,null,null,"Less: Tax Depreciation - Financing Items","$000's",null,null,null,null,4759.6512968113921,null,null,{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!N$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!O$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!P$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Q$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!R$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!S$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!T$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!U$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!V$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!W$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!X$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Y$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!Z$6,'Operating Analysis'!241:241)","v":1239.4925252113003},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AA$6,'Operating Analysis'!241:241)","v":1487.3910302535603},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AB$6,'Operating Analysis'!241:241)","v":495.79701008452002},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AC$6,'Operating Analysis'!241:241)","v":297.478206050712},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AD$6,'Operating Analysis'!241:241)","v":297.478206050712},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AE$6,'Operating Analysis'!241:241)","v":297.478206050712},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AF$6,'Operating Analysis'!241:241)","v":297.478206050712},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AG$6,'Operating Analysis'!241:241)","v":297.478206050712},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AH$6,'Operating Analysis'!241:241)","v":49.579701008452005},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AI$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AJ$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AK$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AL$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AM$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AN$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AO$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AP$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AQ$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AR$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AS$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AT$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AU$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AV$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AW$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AX$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AY$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!AZ$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BA$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BB$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BC$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BD$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BE$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BF$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BG$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BH$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BI$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BJ$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BK$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BL$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BM$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BN$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BO$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BP$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BQ$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BR$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BS$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BT$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BU$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BV$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BW$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BX$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BY$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!BZ$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CA$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CB$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CC$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CD$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CE$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CF$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CG$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CH$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CI$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CJ$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CK$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CL$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CM$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CN$6,'Operating Analysis'!241:241)","v":0},{"$f":"SUMIF('Operating Analysis'!$13:$13,'Financial Statements'!CO$6,'Operating Analysis'!241:241)","v":0}]
[null,null,null,null,"Less: Items Expensed Pre-COD"]
[null,null,null,null,"EBIT ",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N142:CO142)","v":114426.26508417983},null,null,{"$f":"N134+N135-N136-N137-N138-N139-N140","v":0},0,2640.8831713171958,4161.5422101002532,3382.4911593331217,4130.803326568679,3351.8741697898322,4100.8585792746489,3321.1174890005386,4067.3932205162264,3290.1696710592746,4033.6909009967699,-12795.775791649819,-15143.982539829029,-3055.0639339907616,259.71065133958729,-494.03665161264934,250.03601478874117,-499.98607030099282,242.20531941236214,2736.9964574963542,4113.0645979789851,3367.0092555763695,4100.7076675795579,3356.7299638461468,4088.5218719127929,3348.4865733754609,4078.4729340335284,3342.5519184573091,4069.6683482697017,3339.1285072520668,4065.8678706476694,{"$f":"AT134+AT135-AT136-AT137-AT138-AT139-AT140","v":3338.8488929555351},4064.2092663190688,3341.9499816221537,4066.0949998673159,3348.8339134122061,4071.7677745423798,3357.7334663468773,4053.9710809038434,3314.4079649202836,4007.5675346798898,1862.6835767093598,1459.1697447540673,1098.9222835878743,1479.6156893932593,1113.9169223489735,1502.4392614080718,1129.7545737357004,1525.4845659960292,1145.7175725016564,1548.7902997478366,1161.8218822773947,1572.4773350693954,1178.2368087641421,1596.5015481992045,1194.714482264458,1620.7886650208095,1211.3784364607818,1645.4152436222871,1228.2291067023771,1670.4616326682358,263.22371485365636,-8.9061440020385716E-10,{"$f":"BZ134+BZ135-BZ136-BZ137-BZ138-BZ139-BZ140","v":-8.9550788591926301E-10},-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10]
[null,null,null,null,"Add: Interest Income","$000's",null,null,null,null,0]
[null,null,null,null,"Less: Interest Expense Senior","$000's",null,null,null,null,45864.722735457122,null,null,{"$f":"N32","v":0},0,1945.249577342166,1967.4896869592717,1941.6513014237044,1926.7456332356892,1888.1358080588182,1860.9719048320383,1830.0168994952166,1800.9072027595298,1767.3212271403436,1736.0435296804862,1699.5406298181763,1675.002631744999,1626.5771348245214,1590.2255010521828,1546.9353796723994,1507.5962170547273,1460.3296334636511,1417.6628894550381,1365.981350696436,1326.8592651487063,1263.3910697231374,1212.9104954259979,1150.9032534015585,1095.8257720433041,1027.7651878178692,967.56476570312429,892.77273920238326,831.40599222384753,744.81409004735212,672.55378376550379,{"$f":"AT32","v":581.96062904511143},502.73837843727671,403.16768280225762,316.40374507747748,206.91883544924369,112.38291128345449,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,{"$f":"BZ32","v":3.582031543677052E-9},3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9]
[null,null,null,null,"Less: Intrest on Shareholder Loan","$000's",null,null,null,null,6922.5522600251779,null,null,{"$f":"N221","v":0},264.67852450175292,443.04127718355267,458.53884491949606,443.94178352706666,432.55557765638611,415.46613784830998,401.44659294389209,386.01399139092922,371.73599141999028,355.74776447815594,341.22644441749753,324.69203652086924,311.65143363074901,288.93433843118174,269.34349890114839,246.57284574689604,225.70114240085817,201.14103161026759,178.88215174280634,152.38762505721678,128.3575635921496,98.251269936552845,72.164513919345424,40.725283886457078,13.191537003968557,0.53645583816138831,2.1696658343416116E-2,8.823307726322574E-4,3.5881451420378472E-5,1.4591790244287252E-6,5.9015684988006225E-8,{"$f":"AT221","v":2.3999711895122543E-9},9.7065501442495397E-11,3.9473303919948055E-12,5.6674959850120628,9.7189842461209732,18.071604154658665,21.250030762733434,0.85944568862610815,3.495079133746181E-2,1.4135653385373445E-3,5.7484990433851938E-5,2.3249485019913437E-6,9.454790574764805E-8,3.8449481670710258E-9,1.5636122546088859E-10,6.3239428964181749E-12,2.5717367778767299E-13,1.0401246523857007E-14,4.2298402530351935E-16,1.7107353912275644E-17,6.9569905909921058E-19,2.8291761736701216E-20,1.1505316439591825E-21,4.6532613155682592E-23,1.8923262683310912E-24,7.6534084630279615E-26,3.1123861082980422E-27,1.2587872704672101E-28,5.1190682332333099E-30,2.0817544148482151E-31,8.4658012870494073E-33,3.4239462983177674E-34,{"$f":"BZ221","v":1.5427046122161808E-10},3.1393729755671503E-10,4.8269947241866175E-10,6.5385474360080436E-10,8.3830790621017831E-10,1.0275171955144991E-9,1.2244209959171956E-9,1.4215216589704964E-9,1.6414112262226869E-9,1.8530981923411723E-9,2.0929098382510086E-9,2.3203902093702078E-9,2.5817726025276624E-9,2.8418827894822275E-9,3.1125707907062784E-9,3.3757188647962445E-9]
[null,null,null,null,"Less: Witholding Taxes on Interest","$000's",null,null,null,null,3718.7613028749033,null,null,{"$f":"N33","v":0},0,157.72293870341855,159.52619083453556,157.43118660192204,156.22261891100152,153.09209254530947,150.88961390530039,148.3797486077201,146.01950292644824,143.29631571408186,140.76028619030967,137.80059160687915,135.81102419554031,131.88463255333954,128.9372027880147,125.42719294641074,122.23753111254541,118.40510541597155,114.94563968554348,110.75524465106241,107.5831836607058,102.43711376133547,98.344094223729599,93.31648000553173,88.850738273781417,83.332312525773204,78.451197219172172,72.386978854247218,67.411296666798421,60.390331625460931,54.531387872878668,{"$f":"AT33","v":47.185996949603577},40.762571224643978,32.689271578561431,25.654357708984662,16.777202874262997,9.1121279419017043,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,{"$f":"BZ33","v":2.9043499002786926E-10},2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.8884791357962895E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.9043499002786926E-10,2.8884791357962895E-10]
[null,null,null,null,"Less: Fees after COD","$000's",null,null,null,null,850,null,null,{"$f":"N34","v":0},0,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"AT34","v":25},25,25,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBT","$000's",null,null,null,null,57070.228785822626,null,null,{"$f":"N142+N143-N144-N146-N147-N145","v":0},-264.67852450175292,69.869378088058511,1550.9874873869499,814.46688778042858,1590.2794967656023,870.18013133739464,1662.550467593418,931.7068495066726,1723.730523410258,998.80436372669328,1790.6606407084764,-14982.809049595746,-17291.447629400314,-5127.4600397998038,-1753.7955514017588,-2437.9720699783556,-1630.4988757793897,-2304.861840790883,-1494.2853614710259,1082.8722370916389,2525.2645855774235,1877.9298021553434,2692.2885640104846,2046.7849465525996,2865.6538245917382,2211.8526171936574,3007.4352744528883,2352.3913180699064,3145.8510234976043,2508.9240841200744,3313.7826989502714,{"$f":"AT142+AT143-AT144-AT146-AT147-AT145","v":2684.7022669584198},3495.708316657051,2881.0930272413302,3693.3694010958416,3115.4188908425785,3932.2011311623646,3336.4834355802714,4053.1116352113659,3314.3730141250735,4007.5661211106999,1862.6835192204969,1459.1697424252675,1098.922283489454,1479.6156893855421,1113.9169223449446,1502.4392614042142,1129.7545737318278,1525.484565992178,1145.717572497784,1548.7902997439853,1161.8218822735223,1572.477335065523,1178.2368087602697,1596.5015481953533,1194.7144822605856,1620.7886650169582,1211.3784364569094,1645.4152436184359,1228.2291066985047,1670.4616326643634,263.2237148497839,-4.7419199145989153E-9,{"$f":"BZ142+BZ143-BZ144-BZ146-BZ147-BZ145","v":-4.9222448808458021E-9},-5.0558572121556299E-9,-5.2506738920428455E-9,-5.3957746581997199E-9,-5.6062823258343623E-9,-5.7954916151386827E-9,-5.992395415541379E-9,-6.1634415735694119E-9,-6.4093856458468703E-9,-6.595018106940088E-9,-6.8608842578751926E-9,-7.0623101239691235E-9,-7.3497470221518456E-9,-7.6098572091064106E-9,-7.880545210330462E-9,-8.1176387793951602E-9]
[null,null,null,null,"NOL Opening Balance","$000's",null,null,null,null,null,null,null,{"$f":"M153","v":0},0,0,69.869378088058511,1481.1181092988913,0,1590.2794967656023,0,1662.550467593418,0,1723.730523410258,0,1790.6606407084764,0,0,0,0,0,0,0,0,1082.8722370916389,1442.3923484857846,435.53745366955877,2256.7511103409261,0,2865.6538245917382,0,3007.4352744528883,0,3145.8510234976043,0,{"$f":"AS153","v":3313.7826989502714},0,3495.708316657051,0,3693.3694010958416,0,3932.2011311623646,0,4053.1116352113659,0,4007.5661211106999,0,1459.1697424252675,0,1479.6156893855421,0,1502.4392614042142,0,1525.484565992178,0,1548.7902997439853,0,1572.477335065523,0,1596.5015481953533,0,1620.7886650169582,0,1645.4152436184359,0,1670.4616326643634,0,{"$f":"BY153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: Additions to NOL from Negative EBT","$000's",null,null,null,null,{"$f":"SUM(N150:CO150)","v":47287.808942825868},null,null,{"$f":"MAX(-N148,0)","v":0},264.67852450175292,0,0,0,0,0,0,0,0,0,0,14982.809049595746,17291.447629400314,5127.4600397998038,1753.7955514017588,2437.9720699783556,1630.4988757793897,2304.861840790883,1494.2853614710259,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-AT148,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7419199145989153E-9,{"$f":"MAX(-BZ148,0)","v":4.9222448808458021E-9},5.0558572121556299E-9,5.2506738920428455E-9,5.3957746581997199E-9,5.6062823258343623E-9,5.7954916151386827E-9,5.992395415541379E-9,6.1634415735694119E-9,6.4093856458468703E-9,6.595018106940088E-9,6.8608842578751926E-9,7.0623101239691235E-9,7.3497470221518456E-9,7.6098572091064106E-9,7.880545210330462E-9,8.1176387793951602E-9]
[null,null,null,null,"Less: Use of NOL from Poaitive EBT","$000's",null,null,null,null,{"$f":"SUM(N151:CO151)","v":43686.452552954215},null,null,{"$f":"MIN(N149,MAX(N148,0))","v":0},0,0,69.869378088058511,814.46688778042858,0,870.18013133739464,0,931.7068495066726,0,998.80436372669328,0,0,0,0,0,0,0,0,0,0,1082.8722370916389,1442.3923484857846,435.53745366955877,2046.7849465525996,0,2211.8526171936574,0,2352.3913180699064,0,2508.9240841200744,0,{"$f":"MIN(AT149,MAX(AT148,0))","v":2684.7022669584198},0,2881.0930272413302,0,3115.4188908425785,0,3336.4834355802714,0,3314.3730141250735,0,1862.6835192204969,0,1098.922283489454,0,1113.9169223449446,0,1129.7545737318278,0,1145.717572497784,0,1161.8218822735223,0,1178.2368087602697,0,1194.7144822605856,0,1211.3784364569094,0,1228.2291066985047,0,263.2237148497839,0,{"$f":"MIN(BZ149,MAX(BZ148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOL Closing Balance","$000's",null,null,null,null,null,null,null,{"$f":"N149+N150-N151","v":0},264.67852450175292,0,0,666.65122151846276,0,720.09936542820765,0,730.84361808674544,0,724.92615968356472,0,16773.46969030422,17291.447629400314,5127.4600397998038,1753.7955514017588,2437.9720699783556,1630.4988757793897,2304.861840790883,1494.2853614710259,0,0,0,0,209.96616378832641,0,653.80120739808081,0,655.04395638298183,0,636.92693937752983,0,{"$f":"AT149+AT150-AT151","v":629.08043199185158},0,614.61528941572078,0,577.95051025326302,0,595.71769558209326,0,738.73862108629237,0,2144.8826018902027,0,360.24745893581348,0,365.69876704059743,0,372.68468767238642,0,379.766993494394,0,386.96841747046301,0,394.2405263052533,0,401.78706593476772,0,409.41022856004884,0,417.18613691993119,0,1407.2379178145795,4.7419199145989153E-9,{"$f":"BZ149+BZ150-BZ151","v":4.9222448808458021E-9},5.0558572121556299E-9,5.2506738920428455E-9,5.3957746581997199E-9,5.6062823258343623E-9,5.7954916151386827E-9,5.992395415541379E-9,6.1634415735694119E-9,6.4093856458468703E-9,6.595018106940088E-9,6.8608842578751926E-9,7.0623101239691235E-9,7.3497470221518456E-9,7.6098572091064106E-9,7.880545210330462E-9,8.1176387793951602E-9]
[null,null,null,null,"EBT Adjusted for NOL","$000's",null,null,null,null,{"$f":"SUM(N153:CO153)","v":60671.585175694279},null,null,{"$f":"N148+N150-N151","v":0},0,69.869378088058511,1481.1181092988913,0,1590.2794967656023,0,1662.550467593418,0,1723.730523410258,0,1790.6606407084764,0,0,0,0,0,0,0,0,1082.8722370916389,1442.3923484857846,435.53745366955877,2256.7511103409261,0,2865.6538245917382,0,3007.4352744528883,0,3145.8510234976043,0,3313.7826989502714,{"$f":"AT148+AT150-AT151","v":0},3495.708316657051,0,3693.3694010958416,0,3932.2011311623646,0,4053.1116352113659,0,4007.5661211106999,0,1459.1697424252675,0,1479.6156893855421,0,1502.4392614042142,0,1525.484565992178,0,1548.7902997439853,0,1572.477335065523,0,1596.5015481953533,0,1620.7886650169582,0,1645.4152436184359,0,1670.4616326643634,0,0,{"$f":"BZ148+BZ150-BZ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Taxes Paid","$000's",null,null,null,null,{"$f":"SUM(N154:CO154)","v":19036.73154001795},null,null,{"$f":"N127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT127","v":0},230.57912928870007,979.57162926205274,1073.7557657725174,1059.2424228864772,1255.1450249172087,1134.4043680972923,1351.542644025177,1126.8868248025251,1336.358738147941,633.3123965349688,486.44330381285607,373.63357638641423,493.41703550133087,378.73175359728117,501.02795420087688,384.11655506882141,508.71275790184336,389.54397464924654,516.48440576141263,395.01943997299753,524.38373082753708,400.60051497849156,532.39456280711977,406.20292396859907,540.49351736063068,411.86866839534912,548.70566393456738,417.59789627749154,557.05829783129536,89.496063048926544,0,{"$f":"BZ127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Income","$000's",null,null,null,null,{"$f":"SUM(N155:CO155)","v":38033.497245804676},null,null,{"$f":"N148-N154","v":0},-264.67852450175292,69.869378088058511,1550.9874873869499,814.46688778042858,1590.2794967656023,870.18013133739464,1662.550467593418,931.7068495066726,1723.730523410258,998.80436372669328,1790.6606407084764,-14982.809049595746,-17291.447629400314,-5127.4600397998038,-1753.7955514017588,-2437.9720699783556,-1630.4988757793897,-2304.861840790883,-1494.2853614710259,1082.8722370916389,2525.2645855774235,1877.9298021553434,2692.2885640104846,2046.7849465525996,2865.6538245917382,2211.8526171936574,3007.4352744528883,2352.3913180699064,3145.8510234976043,2508.9240841200744,3313.7826989502714,{"$f":"AT148-AT154","v":2684.7022669584198},3265.1291873683508,1901.5213979792775,2619.6136353233242,2056.1764679561011,2677.0561062451561,2202.0790674829791,2701.5689911861891,2187.4861893225484,2671.2073829627589,1229.371122685528,972.72643861241136,725.28870710303977,986.19865388421113,735.18516874766351,1001.4113072033374,745.63801866300639,1016.7718080903346,756.17359784853738,1032.3058939825728,766.80244230052472,1048.0936042379858,777.63629378177814,1064.1069853882336,788.51155829198649,1080.2951476563276,799.50976806156029,1096.7095796838685,810.63121042101307,1113.4033348330681,173.72765180085736,-4.7419199145989153E-9,{"$f":"BZ148-BZ154","v":-4.9222448808458021E-9},-5.0558572121556299E-9,-5.2506738920428455E-9,-5.3957746581997199E-9,-5.6062823258343623E-9,-5.7954916151386827E-9,-5.992395415541379E-9,-6.1634415735694119E-9,-6.4093856458468703E-9,-6.595018106940088E-9,-6.8608842578751926E-9,-7.0623101239691235E-9,-7.3497470221518456E-9,-7.6098572091064106E-9,-7.880545210330462E-9,-8.1176387793951602E-9]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Operating Reserve",null,null,null,null,null,null,null,null,null,null,{"$f":"N297","v":0},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,{"$f":"AT297","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,{"$f":"BZ297","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983]
[null,null,"Mainenance Reserve"]
[null,null,"Debt Service  Account",null,null,null,null,null,null,null,null,null,null,{"$f":"N193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debtors",null,null,null,null,null,null,null,null,null,null,{"$f":"N260","v":0},0,879.92168350731868,888.95313773686621,878.59480481778405,886.02331855536522,875.4236599402999,882.82397669291504,872.25501887425503,879.62157001133323,869.07702389464043,876.40157818450507,865.8758897940844,873.14415551988259,862.63933357794235,869.87167307758239,859.38947883388755,866.5782041718478,856.11595729438977,863.25711988719706,852.81392184820004,859.89741582927081,849.47406544976616,856.51842692773062,846.11650868049389,853.11393951006255,842.73308820932198,849.68226819252504,839.31992391140773,846.20792666734053,835.86937356677754,842.72113374305286,{"$f":"AT260","v":832.41032557344533},839.21956553405391,828.94141244491959,835.71301326104413,825.46607823403701,832.18761082301285,821.97824955791884,828.67664548549521,818.50632574196311,825.1725049522305,412.50500111749619,420.44272940511468,419.85992892128769,428.02775091003423,427.64318496716101,436.00941863626866,435.61576709861276,444.13611097942442,443.73385635084441,452.4118454425672,452.00533737094906,460.87255970565536,460.46263655007942,469.47617372727717,469.0628158987405,478.24891370913292,477.83209238215505,487.19418249582327,486.77386890642504,496.34068650203494,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"BZ260","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[null,null,"Net Plant - Non Financial Items",null,null,null,null,null,null,null,null,null,null,{"$f":"N276","v":38836.038465709404},59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,44475.310000000019,26697.010000000028,20770.910000000029,17215.250000000029,13659.590000000031,10103.930000000033,6548.270000000035,2992.6100000000365,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,{"$f":"AT276","v":2400.0000000000368},2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,{"$f":"BZ276","v":2400.0000000000368},2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368]
[null,null,"Net Plant - Financial Items",null,null,null,null,null,null,null,null,null,null,{"$f":"N283","v":1947.0413985317771},4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,3520.1587716000936,2032.7677413465333,1536.9707312620133,1239.4925252113012,942.01431916058914,644.53611310987708,347.05790705916507,49.579701008453071,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,{"$f":"AT283","v":1.0658141036401503E-12},1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,{"$f":"BZ283","v":1.0658141036401503E-12},1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12]
[null,null,null,"Total Assets",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N159:N164)","v":40783.079864241183},{"$f":"SUM(O159:O164)","v":64781.394856811406},65661.31654031873,65670.347994548269,65659.989661629195,65667.418175366765,65656.818516751708,65664.218833504317,65653.64987568566,65661.016426822738,65650.471880706042,65657.796434995907,49592.528221394197,30334.10545686644,23901.703624839982,20055.797758288914,16192.177357994507,12346.227877281759,8482.62742435359,4636.6303808956873,3983.9974818482378,3991.0809758293085,3980.6576254498036,3987.7019869277683,3977.3000686805317,3984.2974995101004,3973.9166482093597,3980.8658281925627,3970.5034839114451,3977.3914866673781,3967.0529335668152,3973.9046937430903,3963.593885573483,3970.4031255340915,3960.1249724449572,3966.8965732610818,3956.6496382340747,3963.3711708230503,3953.1618095579565,3959.8602054855328,3949.6898857420006,3956.3560649522678,3543.6885611175339,3551.6262894051524,3551.0434889213252,3559.2113109100719,3558.8267449671985,3567.1929786363062,3566.7993270986503,3575.319670979462,3574.9174163508819,3583.5954054426047,3583.1888973709865,3592.0561197056932,3591.6461965501171,3600.6597337273147,3600.2463758987778,3609.4324737091706,3609.0156523821925,3618.3777424958607,3617.9574289064626,3627.5242465020724,3131.1835600000363,3131.1835600000363,3131.1835600000363,{"$f":"SUM(CA159:CA164)","v":3131.1835600000363},3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363,3131.1835600000363]
[]
[null,"Liabilities and Capital"]
[null,null,"Creditors",null,null,null,null,null,null,null,null,null,null,{"$f":"N268","v":0},0,121.86392666666664,121.86392666666664,124.54281233333332,124.54281233333332,127.28593051666662,127.28593051666662,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252583,138.93289043273853,138.93289043273853,142.02164597929789,142.02164597929789,145.1847122473788,145.1847122473788,148.42391792334757,148.42391792334757,151.74113711991345,151.74113711991345,155.1382905088783,155.1382905088783,158.61734648217703,158.61734648217703,162.18032234191389,162.18032234191389,165.82928552012106,165.82928552012106,{"$f":"AT268","v":169.56635482897991},169.56635482897991,173.39370174226889,173.39370174226889,177.31355170881568,177.31355170881568,181.328185498756,181.328185498756,185.43994058341707,185.43994058341707,189.65121254966664,189.65121254966664,193.96445654958899,193.96445654958899,198.38218878637127,198.38218878637127,202.90698803730351,202.90698803730351,207.54149721482179,207.54149721482179,212.28842496654397,212.28842496654397,217.15054731527255,217.15054731527255,222.13070933996505,222.13070933996505,227.23182689869304,227.23182689869304,232.45688839464145,232.45688839464145,0,0,{"$f":"BZ268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"N86","v":29449.12154483789},{"$f":"O86","v":47834.006000217196},48646.723029212764,47745.523805500925,47378.990981205468,46429.569050626669,46013.041602989957,45000.415561357782,44527.925342955408,43458.71870017238,42924.15320638565,41791.982700446955,41188.589305204892,39997.798397324295,39318.762388652875,38039.39458210818,37275.730641463037,35909.745085171744,35052.104409602594,33589.705344994327,32627.686847919002,31066.993517782063,29989.545216576873,28300.899673808814,27094.593264806972,25272.914454537768,23923.304646505821,21953.428013173358,20444.409644848707,18315.100574934888,16629.077071125095,14310.5072716011,12430.344521800798,9913.9594131702688,7823.1695211464212,5088.1680848174674,2763.514211888225,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,{"$f":"CA86","v":8.8082742877304554E-8},8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8,8.8082742877304554E-8]
[null,null,"Shareholder Loan",null,null,null,null,null,null,null,null,null,null,{"$f":"N217","v":6544.2492321861982},10894.457635661131,11337.498912844683,10916.60123427213,10636.612565320969,10216.380438892867,9925.8772980632657,9492.1473292851442,9191.2745131316278,8747.8958478235054,8436.9175817513133,7984.230406250882,7663.5598433790728,7104.942748307747,6659.5920057976255,6063.266698694164,5580.5227516695704,4946.0909412360879,4422.9103452891677,3747.2366817348388,3156.3335309544982,2416.0148345053976,1784.2874320717276,1001.4414070440264,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,5.9015684988006251E-8,{"$f":"AT217","v":2.3999711895122489E-9},9.7065501442495216E-11,140.13039523381474,238.99141588822062,444.38370872111466,522.54174006721553,21.250030762733445,0.85944568862610993,3.4950791337461817E-2,1.4135653385373426E-3,5.7484990433851911E-5,2.3249485019913454E-6,9.454790574764817E-8,3.8449481670710308E-9,1.5636122546088895E-10,6.3239428964181871E-12,2.5717367778767329E-13,1.0401246523857033E-14,4.2298402530351866E-16,1.7107353912275669E-17,6.956990590992101E-19,2.8291761736701204E-20,1.1505316439591851E-21,4.6532613155682568E-23,1.8923262683310893E-24,7.6534084630279718E-26,3.1123861082980472E-27,1.2587872704672072E-28,5.1190682332333155E-30,2.0817544148482147E-31,8.4658012870494251E-33,3.7935359316791324E-9,{"$f":"BZ217","v":7.7621859286000972E-9},1.1869659157835944E-8,1.6166738165953955E-8,2.0614128841233891E-8,2.5266816283143419E-8,3.0108713014357268E-8,3.5147513545973812E-8,4.0362571136623444E-8,4.5818361898545474E-8,5.1464996022565782E-8,5.7372285396516134E-8,6.3486211537565464E-8,6.9882363675792475E-8,7.6538626000974049E-8,8.3465576327379675E-8,9.063483112385505E-8]
[null,null,"Common Equity Excluding Shareholder Loan",null,null,null,null,null,null,null,null,null,null,{"$f":"N229","v":3272.1246160930987},5050.2110310779353,4552.5104817394658,5883.6388382534042,6517.1231129142761,7894.2056836587562,8587.8934953266726,10041.649822489586,10801.634970110146,12321.586829338377,13153.709685427482,14745.891921156477,-398.2577782874381,-17907.272539863272,-23218.303849898402,-25188.516602801315,-27808.81787097254,-29654.349984960514,-32140.292232640695,-33848.216547936005,-32951.167004803756,-30643.071484236643,-28947.636350173856,-26469.100420900133,-24601.316052962215,-22459.666972395662,-21111.261990471947,-19133.92141797646,-17638.807555465093,-15502.60963634602,-13830.573614392724,-11505.152053292291,{"$f":"AT229","v":-9639.0371809138414},-7115.8428323204007,-5179.288835532695,-2536.3768190420224,-431.282023939228,2260.7956891037884,2747.8634033532358,2774.9523843549191,2761.494804424015,2768.1945208602815,2351.3171011396453,2359.2548845873062,2354.3588423339579,2362.5266644134076,2357.7243662374403,2366.0905999066981,2361.1721491181161,2369.6924929989282,2364.6557291928302,2373.3337182845535,2368.1802824612132,2377.0475047959189,2371.7754592916144,2380.7889964688125,2375.3954766155834,2384.5815744259758,2379.0636355402703,2388.4257256539386,2382.780350568592,2392.3471681642022,2128.4633700568079,2128.4633700530144,{"$f":"BZ229","v":2128.4633700490458},2128.4633700449385,2128.4633700406416,2128.4633700361946,2128.4633700315421,2128.4633700267004,2128.4633700216618,2128.4633700164468,2128.4633700109912,2128.4633700053446,2128.4633699994374,2128.4633699933238,2128.4633699869278,2128.4633699802716,2128.4633699733445,2128.4633699661754]
[null,null,null,"Total Debt and Common Equity",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N168:N171)","v":39265.495393117184},{"$f":"SUM(O168:O171)","v":63778.674666956256},64658.59635046358,64667.627804693126,64657.269471774045,64664.69798551163,64654.098326896557,64661.498643649174,64650.929685830517,64658.296236967595,64647.751690850899,64655.076245140772,48589.808031539054,29331.385267011294,22898.983434984839,19053.077568433768,15189.457168139365,11343.507687426616,7479.9072344984415,3633.910191040537,2981.277291993094,2988.3607859741678,2977.9374355946566,2984.9817970726181,2974.5798788253851,2981.5773096549528,2971.196458354214,2978.145638337417,2967.7832940563021,2974.6712968122338,2964.3327437116714,2971.1845038879455,2960.8736957183355,2967.682935678944,2957.4047825898097,2964.1763834059338,2953.9294483789272,2960.6509809679023,2950.4416197028081,2957.1400156303839,2946.9696958868522,2953.6358750971199,2540.9683712623851,2548.906099550004,2548.3232990661777,2556.4911210549244,2556.1065551120505,2564.4727887811587,2564.0791372435024,2572.5994811243145,2572.1972264957349,2580.8752155874581,2580.4687075158399,2589.3359298505457,2588.9260066949696,2597.9395438721676,2597.5261860436312,2606.7122838540236,2606.2954625270459,2615.6575526407141,2615.237239051316,2624.8040566469263,2128.4633701448906,2128.4633701448906,2128.4633701448906,{"$f":"SUM(CA168:CA171)","v":2128.4633701448911},2128.4633701448911,2128.4633701448915,2128.4633701448915,2128.463370144892,2128.463370144892,2128.463370144892,2128.4633701448925,2128.4633701448925,2128.4633701448925,2128.4633701448929,2128.4633701448929,2128.4633701448929,2128.4633701448929,2128.4633701448929]
[]
[null,null,null,"Difference",null,null,null,null,null,null,null,null,null,{"$f":"N172-N165","v":-1517.5844711239988},{"$f":"O172-O165","v":-1002.7201898551502},-1002.7201898551502,-1002.720189855143,-1002.7201898551502,-1002.7201898551357,-1002.7201898551502,-1002.720189855143,-1002.720189855143,-1002.720189855143,-1002.720189855143,-1002.7201898551357,-1002.720189855143,-1002.7201898551466,-1002.720189855143,-1002.7201898551466,-1002.720189855143,-1002.720189855143,-1002.7201898551484,-1002.7201898551502,-1002.7201898551439,-1002.7201898551407,-1002.7201898551471,-1002.7201898551502,-1002.7201898551466,-1002.7201898551475,-1002.7201898551457,-1002.7201898551457,-1002.720189855143,-1002.7201898551443,-1002.7201898551439,-1002.7201898551448,-1002.7201898551475,-1002.7201898551475,-1002.7201898551475,-1002.720189855148,-1002.7201898551475,-1002.720189855148,-1002.7201898551484,-1002.7201898551489,-1002.7201898551484,-1002.720189855148,-1002.7201898551489,-1002.7201898551484,-1002.7201898551475,-1002.7201898551475,-1002.720189855148,-1002.7201898551475,-1002.720189855148,-1002.7201898551475,-1002.7201898551471,-1002.7201898551466,-1002.7201898551466,-1002.7201898551475,-1002.7201898551475,-1002.7201898551471,-1002.7201898551466,-1002.7201898551471,-1002.7201898551466,-1002.7201898551466,-1002.7201898551466,-1002.7201898551461,-1002.7201898551457,-1002.7201898551457,-1002.7201898551457,{"$f":"CA172-CA165","v":-1002.7201898551452},-1002.7201898551452,-1002.7201898551448,-1002.7201898551448,-1002.7201898551443,-1002.7201898551443,-1002.7201898551443,-1002.7201898551439,-1002.7201898551439,-1002.7201898551439,-1002.7201898551434,-1002.7201898551434,-1002.7201898551434,-1002.7201898551434,-1002.7201898551434]
[null,null,null,"Change in Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"O174-N174","v":514.86428126884857},{"$f":"P174-O174","v":0},7.2759576141834259E-12,-7.2759576141834259E-12,1.4551915228366852E-11,-1.4551915228366852E-11,7.2759576141834259E-12,0,0,0,7.2759576141834259E-12,-7.2759576141834259E-12,-3.637978807091713E-12,3.637978807091713E-12,-3.637978807091713E-12,3.637978807091713E-12,0,-5.4569682106375694E-12,-1.8189894035458565E-12,6.3664629124104977E-12,3.1832314562052488E-12,-6.3664629124104977E-12,-3.1832314562052488E-12,3.637978807091713E-12,-9.0949470177292824E-13,1.8189894035458565E-12,0,2.7284841053187847E-12,-1.3642420526593924E-12,0,-9.0949470177292824E-13,-2.7284841053187847E-12,0,0,0,0,0,0,0,0,0,-9.0949470177292824E-13,0,9.0949470177292824E-13,0,0,0,0,0,0,0,0,-9.0949470177292824E-13,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB174-CA174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Balance Sheet Accounts"]
[]
[null,"Debt Service Reserve Account"]
[null,null,"Total DSRA Requirement"]
[null,null,null,"Total Debt Service",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"'Debt Repayment'!N146","v":0},{"$f":"'Debt Repayment'!O146","v":0},{"$f":"'Debt Repayment'!P146","v":1132.5325483465972},{"$f":"'Debt Repayment'!Q146","v":2868.6889106711087},{"$f":"'Debt Repayment'!R146","v":2308.1841257191631},{"$f":"'Debt Repayment'!S146","v":2876.1675638144852},{"$f":"'Debt Repayment'!T146","v":2304.6632556955301},{"$f":"'Debt Repayment'!U146","v":2873.597946464216},{"$f":"'Debt Repayment'!V146","v":2302.5071178975877},{"$f":"'Debt Repayment'!W146","v":2870.1138455425607},{"$f":"'Debt Repayment'!X146","v":2301.8867209270707},{"$f":"'Debt Repayment'!Y146","v":2868.214035619184},{"$f":"'Debt Repayment'!Z146","v":2302.9340250602427},{"$f":"'Debt Repayment'!AA146","v":2865.793539625593},{"$f":"'Debt Repayment'!AB146","v":2305.6131434959416},{"$f":"'Debt Repayment'!AC146","v":2869.593307596881},{"$f":"'Debt Repayment'!AD146","v":2310.5993203175431},{"$f":"'Debt Repayment'!AE146","v":2873.5817733460208},{"$f":"'Debt Repayment'!AF146","v":2317.9703090328003},{"$f":"'Debt Repayment'!AG146","v":2880.0619540633029},{"$f":"'Debt Repayment'!AH146","v":2327.9998477717631},{"$f":"'Debt Repayment'!AI146","v":2887.5525952856456},{"$f":"'Debt Repayment'!AJ146","v":2340.8393709283259},{"$f":"'Debt Repayment'!AK146","v":2901.5560381940559},{"$f":"'Debt Repayment'!AL146","v":2357.2096624033993},{"$f":"'Debt Repayment'!AM146","v":2917.5045823125074},{"$f":"'Debt Repayment'!AN146","v":2377.3749958498156},{"$f":"'Debt Repayment'!AO146","v":2937.4413990355888},{"$f":"'Debt Repayment'!AP146","v":2401.7911075270354},{"$f":"'Debt Repayment'!AQ146","v":2960.7150621376677},{"$f":"'Debt Repayment'!AR146","v":2430.8375938571462},{"$f":"'Debt Repayment'!AS146","v":2991.1235832894986},{"$f":"'Debt Repayment'!AT146","v":2462.1233788454128},{"$f":"'Debt Repayment'!AU146","v":3019.1234870678054},{"$f":"'Debt Repayment'!AV146","v":2493.957574826105},{"$f":"'Debt Repayment'!AW146","v":3051.4051814064319},{"$f":"'Debt Repayment'!AX146","v":2531.5727083784859},{"$f":"'Debt Repayment'!AY146","v":2875.8971230835969},{"$f":"'Debt Repayment'!AZ146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BA146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BB146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BC146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BD146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BE146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BF146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BG146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BH146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BI146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BJ146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BK146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BL146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BM146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BN146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BO146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BP146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BQ146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BR146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BS146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BT146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BU146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BV146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BW146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BX146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!BY146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!BZ146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CA146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CB146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CC146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CD146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CE146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CF146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CG146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CH146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CI146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CJ146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CK146","v":3.5624576008154286E-9},{"$f":"'Debt Repayment'!CL146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CM146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CN146","v":3.582031543677052E-9},{"$f":"'Debt Repayment'!CO146","v":3.5624576008154286E-9}]
[null,null,null,"Periods to Look Ahead",null,"period",null,{"$f":"'Input Constant'!G587","v":6},{"$f":"'Input Constant'!G10","v":6},{"$f":"H182/I182","v":1},null,null,null,{"$f":"$J$182","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$J$182","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$J$182","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Debt Service Requirement",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N183:CO183)","v":93698.72873558625},null,null,{"$f":"SUM(OFFSET(N181,0,N182))","v":0},1132.5325483465972,2868.6889106711087,2308.1841257191631,2876.1675638144852,2304.6632556955301,2873.597946464216,2302.5071178975877,2870.1138455425607,2301.8867209270707,2868.214035619184,2302.9340250602427,2865.793539625593,2305.6131434959416,2869.593307596881,2310.5993203175431,2873.5817733460208,2317.9703090328003,2880.0619540633029,2327.9998477717631,2887.5525952856456,2340.8393709283259,2901.5560381940559,2357.2096624033993,2917.5045823125074,2377.3749958498156,2937.4413990355888,2401.7911075270354,2960.7150621376677,2430.8375938571462,2991.1235832894986,2462.1233788454128,{"$f":"SUM(OFFSET(AT181,0,AT182))","v":3019.1234870678054},2493.957574826105,3051.4051814064319,2531.5727083784859,2875.8971230835969,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,{"$f":"SUM(OFFSET(BZ181,0,BZ182))","v":3.5624576008154286E-9},3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.5624576008154286E-9,3.582031543677052E-9,3.582031543677052E-9,3.582031543677052E-9,3.5624576008154286E-9,0]
[null,null,null,"Debt Service Applied",null,{"$f":"[0]!units","v":"$000's"},null,false,{"$f":"'Input Constant'!$G$584","v":false},null,{"$f":"SUM(N184:CO184)","v":0},null,null,{"$f":"N183*$H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT183*$H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ183*$H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required Funding of DSRA",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N185:CO185)","v":0},null,null,{"$f":"N184-N189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT184-AT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ184-BZ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction Flag",null,null,"flag",null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M107","v":1},{"$f":"'Timing Flags'!N107","v":1},{"$f":"'Timing Flags'!O107","v":0},{"$f":"'Timing Flags'!P107","v":0},{"$f":"'Timing Flags'!Q107","v":0},{"$f":"'Timing Flags'!R107","v":0},{"$f":"'Timing Flags'!S107","v":0},{"$f":"'Timing Flags'!T107","v":0},{"$f":"'Timing Flags'!U107","v":0},{"$f":"'Timing Flags'!V107","v":0},{"$f":"'Timing Flags'!W107","v":0},{"$f":"'Timing Flags'!X107","v":0},{"$f":"'Timing Flags'!Y107","v":0},{"$f":"'Timing Flags'!Z107","v":0},{"$f":"'Timing Flags'!AA107","v":0},{"$f":"'Timing Flags'!AB107","v":0},{"$f":"'Timing Flags'!AC107","v":0},{"$f":"'Timing Flags'!AD107","v":0},{"$f":"'Timing Flags'!AE107","v":0},{"$f":"'Timing Flags'!AF107","v":0},{"$f":"'Timing Flags'!AG107","v":0},{"$f":"'Timing Flags'!AH107","v":0},{"$f":"'Timing Flags'!AI107","v":0},{"$f":"'Timing Flags'!AJ107","v":0},{"$f":"'Timing Flags'!AK107","v":0},{"$f":"'Timing Flags'!AL107","v":0},{"$f":"'Timing Flags'!AM107","v":0},{"$f":"'Timing Flags'!AN107","v":0},{"$f":"'Timing Flags'!AO107","v":0},{"$f":"'Timing Flags'!AP107","v":0},{"$f":"'Timing Flags'!AQ107","v":0},{"$f":"'Timing Flags'!AR107","v":0},{"$f":"'Timing Flags'!AS107","v":0},{"$f":"'Timing Flags'!AT107","v":0},{"$f":"'Timing Flags'!AU107","v":0},{"$f":"'Timing Flags'!AV107","v":0},{"$f":"'Timing Flags'!AW107","v":0},{"$f":"'Timing Flags'!AX107","v":0},{"$f":"'Timing Flags'!AY107","v":0},{"$f":"'Timing Flags'!AZ107","v":0},{"$f":"'Timing Flags'!BA107","v":0},{"$f":"'Timing Flags'!BB107","v":0},{"$f":"'Timing Flags'!BC107","v":0},{"$f":"'Timing Flags'!BD107","v":0},{"$f":"'Timing Flags'!BE107","v":0},{"$f":"'Timing Flags'!BF107","v":0},{"$f":"'Timing Flags'!BG107","v":0},{"$f":"'Timing Flags'!BH107","v":0},{"$f":"'Timing Flags'!BI107","v":0},{"$f":"'Timing Flags'!BJ107","v":0},{"$f":"'Timing Flags'!BK107","v":0},{"$f":"'Timing Flags'!BL107","v":0},{"$f":"'Timing Flags'!BM107","v":0},{"$f":"'Timing Flags'!BN107","v":0},{"$f":"'Timing Flags'!BO107","v":0},{"$f":"'Timing Flags'!BP107","v":0},{"$f":"'Timing Flags'!BQ107","v":0},{"$f":"'Timing Flags'!BR107","v":0},{"$f":"'Timing Flags'!BS107","v":0},{"$f":"'Timing Flags'!BT107","v":0},{"$f":"'Timing Flags'!BU107","v":0},{"$f":"'Timing Flags'!BV107","v":0},{"$f":"'Timing Flags'!BW107","v":0},{"$f":"'Timing Flags'!BX107","v":0},{"$f":"'Timing Flags'!BY107","v":0},{"$f":"'Timing Flags'!BZ107","v":0},{"$f":"'Timing Flags'!CA107","v":0},{"$f":"'Timing Flags'!CB107","v":0},{"$f":"'Timing Flags'!CC107","v":0},{"$f":"'Timing Flags'!CD107","v":0},{"$f":"'Timing Flags'!CE107","v":0},{"$f":"'Timing Flags'!CF107","v":0},{"$f":"'Timing Flags'!CG107","v":0},{"$f":"'Timing Flags'!CH107","v":0},{"$f":"'Timing Flags'!CI107","v":0},{"$f":"'Timing Flags'!CJ107","v":0},{"$f":"'Timing Flags'!CK107","v":0},{"$f":"'Timing Flags'!CL107","v":0},{"$f":"'Timing Flags'!CM107","v":0},{"$f":"'Timing Flags'!CN107","v":0}]
[null,null,"Funded DSRA"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"'Financial Statements'!M193","v":0},{"$f":"'Financial Statements'!N193","v":0},{"$f":"'Financial Statements'!O193","v":0},{"$f":"'Financial Statements'!P193","v":0},{"$f":"'Financial Statements'!Q193","v":0},{"$f":"'Financial Statements'!R193","v":0},{"$f":"'Financial Statements'!S193","v":0},{"$f":"'Financial Statements'!T193","v":0},{"$f":"'Financial Statements'!U193","v":0},{"$f":"'Financial Statements'!V193","v":0},{"$f":"'Financial Statements'!W193","v":0},{"$f":"'Financial Statements'!X193","v":0},{"$f":"'Financial Statements'!Y193","v":0},{"$f":"'Financial Statements'!Z193","v":0},{"$f":"'Financial Statements'!AA193","v":0},{"$f":"'Financial Statements'!AB193","v":0},{"$f":"'Financial Statements'!AC193","v":0},{"$f":"'Financial Statements'!AD193","v":0},{"$f":"'Financial Statements'!AE193","v":0},{"$f":"'Financial Statements'!AF193","v":0},{"$f":"'Financial Statements'!AG193","v":0},{"$f":"'Financial Statements'!AH193","v":0},{"$f":"'Financial Statements'!AI193","v":0},{"$f":"'Financial Statements'!AJ193","v":0},{"$f":"'Financial Statements'!AK193","v":0},{"$f":"'Financial Statements'!AL193","v":0},{"$f":"'Financial Statements'!AM193","v":0},{"$f":"'Financial Statements'!AN193","v":0},{"$f":"'Financial Statements'!AO193","v":0},{"$f":"'Financial Statements'!AP193","v":0},{"$f":"'Financial Statements'!AQ193","v":0},{"$f":"'Financial Statements'!AR193","v":0},{"$f":"'Financial Statements'!AS193","v":0},{"$f":"'Financial Statements'!AT193","v":0},{"$f":"'Financial Statements'!AU193","v":0},{"$f":"'Financial Statements'!AV193","v":0},{"$f":"'Financial Statements'!AW193","v":0},{"$f":"'Financial Statements'!AX193","v":0},{"$f":"'Financial Statements'!AY193","v":0},{"$f":"'Financial Statements'!AZ193","v":0},{"$f":"'Financial Statements'!BA193","v":0},{"$f":"'Financial Statements'!BB193","v":0},{"$f":"'Financial Statements'!BC193","v":0},{"$f":"'Financial Statements'!BD193","v":0},{"$f":"'Financial Statements'!BE193","v":0},{"$f":"'Financial Statements'!BF193","v":0},{"$f":"'Financial Statements'!BG193","v":0},{"$f":"'Financial Statements'!BH193","v":0},{"$f":"'Financial Statements'!BI193","v":0},{"$f":"'Financial Statements'!BJ193","v":0},{"$f":"'Financial Statements'!BK193","v":0},{"$f":"'Financial Statements'!BL193","v":0},{"$f":"'Financial Statements'!BM193","v":0},{"$f":"'Financial Statements'!BN193","v":0},{"$f":"'Financial Statements'!BO193","v":0},{"$f":"'Financial Statements'!BP193","v":0},{"$f":"'Financial Statements'!BQ193","v":0},{"$f":"'Financial Statements'!BR193","v":0},{"$f":"'Financial Statements'!BS193","v":0},{"$f":"'Financial Statements'!BT193","v":0},{"$f":"'Financial Statements'!BU193","v":0},{"$f":"'Financial Statements'!BV193","v":0},{"$f":"'Financial Statements'!BW193","v":0},{"$f":"'Financial Statements'!BX193","v":0},{"$f":"'Financial Statements'!BY193","v":0},{"$f":"'Financial Statements'!BZ193","v":0},{"$f":"'Financial Statements'!CA193","v":0},{"$f":"'Financial Statements'!CB193","v":0},{"$f":"'Financial Statements'!CC193","v":0},{"$f":"'Financial Statements'!CD193","v":0},{"$f":"'Financial Statements'!CE193","v":0},{"$f":"'Financial Statements'!CF193","v":0},{"$f":"'Financial Statements'!CG193","v":0},{"$f":"'Financial Statements'!CH193","v":0},{"$f":"'Financial Statements'!CI193","v":0},{"$f":"'Financial Statements'!CJ193","v":0},{"$f":"'Financial Statements'!CK193","v":0},{"$f":"'Financial Statements'!CL193","v":0},{"$f":"'Financial Statements'!CM193","v":0},{"$f":"'Financial Statements'!CN193","v":0}]
[null,null,null,"Add: Transfer Pre-Cod",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N190:CO190)","v":0},null,null,{"$f":"N185*'Debt Repayment'!N7","v":0},{"$f":"O185*'Debt Repayment'!O7","v":0},{"$f":"P185*'Debt Repayment'!P7","v":0},{"$f":"Q185*'Debt Repayment'!Q7","v":0},{"$f":"R185*'Debt Repayment'!R7","v":0},{"$f":"S185*'Debt Repayment'!S7","v":0},{"$f":"T185*'Debt Repayment'!T7","v":0},{"$f":"U185*'Debt Repayment'!U7","v":0},{"$f":"V185*'Debt Repayment'!V7","v":0},{"$f":"W185*'Debt Repayment'!W7","v":0},{"$f":"X185*'Debt Repayment'!X7","v":0},{"$f":"Y185*'Debt Repayment'!Y7","v":0},{"$f":"Z185*'Debt Repayment'!Z7","v":0},{"$f":"AA185*'Debt Repayment'!AA7","v":0},{"$f":"AB185*'Debt Repayment'!AB7","v":0},{"$f":"AC185*'Debt Repayment'!AC7","v":0},{"$f":"AD185*'Debt Repayment'!AD7","v":0},{"$f":"AE185*'Debt Repayment'!AE7","v":0},{"$f":"AF185*'Debt Repayment'!AF7","v":0},{"$f":"AG185*'Debt Repayment'!AG7","v":0},{"$f":"AH185*'Debt Repayment'!AH7","v":0},{"$f":"AI185*'Debt Repayment'!AI7","v":0},{"$f":"AJ185*'Debt Repayment'!AJ7","v":0},{"$f":"AK185*'Debt Repayment'!AK7","v":0},{"$f":"AL185*'Debt Repayment'!AL7","v":0},{"$f":"AM185*'Debt Repayment'!AM7","v":0},{"$f":"AN185*'Debt Repayment'!AN7","v":0},{"$f":"AO185*'Debt Repayment'!AO7","v":0},{"$f":"AP185*'Debt Repayment'!AP7","v":0},{"$f":"AQ185*'Debt Repayment'!AQ7","v":0},{"$f":"AR185*'Debt Repayment'!AR7","v":0},{"$f":"AS185*'Debt Repayment'!AS7","v":0},{"$f":"AT185*'Debt Repayment'!AT7","v":0},{"$f":"AU185*'Debt Repayment'!AU7","v":0},{"$f":"AV185*'Debt Repayment'!AV7","v":0},{"$f":"AW185*'Debt Repayment'!AW7","v":0},{"$f":"AX185*'Debt Repayment'!AX7","v":0},{"$f":"AY185*'Debt Repayment'!AY7","v":0},{"$f":"AZ185*'Debt Repayment'!AZ7","v":0},{"$f":"BA185*'Debt Repayment'!BA7","v":0},{"$f":"BB185*'Debt Repayment'!BB7","v":0},{"$f":"BC185*'Debt Repayment'!BC7","v":0},{"$f":"BD185*'Debt Repayment'!BD7","v":0},{"$f":"BE185*'Debt Repayment'!BE7","v":0},{"$f":"BF185*'Debt Repayment'!BF7","v":0},{"$f":"BG185*'Debt Repayment'!BG7","v":0},{"$f":"BH185*'Debt Repayment'!BH7","v":0},{"$f":"BI185*'Debt Repayment'!BI7","v":0},{"$f":"BJ185*'Debt Repayment'!BJ7","v":0},{"$f":"BK185*'Debt Repayment'!BK7","v":0},{"$f":"BL185*'Debt Repayment'!BL7","v":0},{"$f":"BM185*'Debt Repayment'!BM7","v":0},{"$f":"BN185*'Debt Repayment'!BN7","v":0},{"$f":"BO185*'Debt Repayment'!BO7","v":0},{"$f":"BP185*'Debt Repayment'!BP7","v":0},{"$f":"BQ185*'Debt Repayment'!BQ7","v":0},{"$f":"BR185*'Debt Repayment'!BR7","v":0},{"$f":"BS185*'Debt Repayment'!BS7","v":0},{"$f":"BT185*'Debt Repayment'!BT7","v":0},{"$f":"BU185*'Debt Repayment'!BU7","v":0},{"$f":"BV185*'Debt Repayment'!BV7","v":0},{"$f":"BW185*'Debt Repayment'!BW7","v":0},{"$f":"BX185*'Debt Repayment'!BX7","v":0},{"$f":"BY185*'Debt Repayment'!BY7","v":0},{"$f":"BZ185*'Debt Repayment'!BZ7","v":0},{"$f":"CA185*'Debt Repayment'!CA7","v":0},{"$f":"CB185*'Debt Repayment'!CB7","v":0},{"$f":"CC185*'Debt Repayment'!CC7","v":0},{"$f":"CD185*'Debt Repayment'!CD7","v":0},{"$f":"CE185*'Debt Repayment'!CE7","v":0},{"$f":"CF185*'Debt Repayment'!CF7","v":0},{"$f":"CG185*'Debt Repayment'!CG7","v":0},{"$f":"CH185*'Debt Repayment'!CH7","v":0},{"$f":"CI185*'Debt Repayment'!CI7","v":0},{"$f":"CJ185*'Debt Repayment'!CJ7","v":0},{"$f":"CK185*'Debt Repayment'!CK7","v":0},{"$f":"CL185*'Debt Repayment'!CL7","v":0},{"$f":"CM185*'Debt Repayment'!CM7","v":0},{"$f":"CN185*'Debt Repayment'!CN7","v":0},{"$f":"CO185*'Debt Repayment'!CO7","v":0}]
[null,null,null,"Add: Net Transfer Post-Cod",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N191:CO191)","v":0},null,null,{"$f":"N185*'Debt Repayment'!N6","v":0},{"$f":"O185*'Debt Repayment'!O6","v":0},{"$f":"P185*'Debt Repayment'!P6","v":0},{"$f":"Q185*'Debt Repayment'!Q6","v":0},{"$f":"R185*'Debt Repayment'!R6","v":0},{"$f":"S185*'Debt Repayment'!S6","v":0},{"$f":"T185*'Debt Repayment'!T6","v":0},{"$f":"U185*'Debt Repayment'!U6","v":0},{"$f":"V185*'Debt Repayment'!V6","v":0},{"$f":"W185*'Debt Repayment'!W6","v":0},{"$f":"X185*'Debt Repayment'!X6","v":0},{"$f":"Y185*'Debt Repayment'!Y6","v":0},{"$f":"Z185*'Debt Repayment'!Z6","v":0},{"$f":"AA185*'Debt Repayment'!AA6","v":0},{"$f":"AB185*'Debt Repayment'!AB6","v":0},{"$f":"AC185*'Debt Repayment'!AC6","v":0},{"$f":"AD185*'Debt Repayment'!AD6","v":0},{"$f":"AE185*'Debt Repayment'!AE6","v":0},{"$f":"AF185*'Debt Repayment'!AF6","v":0},{"$f":"AG185*'Debt Repayment'!AG6","v":0},{"$f":"AH185*'Debt Repayment'!AH6","v":0},{"$f":"AI185*'Debt Repayment'!AI6","v":0},{"$f":"AJ185*'Debt Repayment'!AJ6","v":0},{"$f":"AK185*'Debt Repayment'!AK6","v":0},{"$f":"AL185*'Debt Repayment'!AL6","v":0},{"$f":"AM185*'Debt Repayment'!AM6","v":0},{"$f":"AN185*'Debt Repayment'!AN6","v":0},{"$f":"AO185*'Debt Repayment'!AO6","v":0},{"$f":"AP185*'Debt Repayment'!AP6","v":0},{"$f":"AQ185*'Debt Repayment'!AQ6","v":0},{"$f":"AR185*'Debt Repayment'!AR6","v":0},{"$f":"AS185*'Debt Repayment'!AS6","v":0},{"$f":"AT185*'Debt Repayment'!AT6","v":0},{"$f":"AU185*'Debt Repayment'!AU6","v":0},{"$f":"AV185*'Debt Repayment'!AV6","v":0},{"$f":"AW185*'Debt Repayment'!AW6","v":0},{"$f":"AX185*'Debt Repayment'!AX6","v":0},{"$f":"AY185*'Debt Repayment'!AY6","v":0},{"$f":"AZ185*'Debt Repayment'!AZ6","v":0},{"$f":"BA185*'Debt Repayment'!BA6","v":0},{"$f":"BB185*'Debt Repayment'!BB6","v":0},{"$f":"BC185*'Debt Repayment'!BC6","v":0},{"$f":"BD185*'Debt Repayment'!BD6","v":0},{"$f":"BE185*'Debt Repayment'!BE6","v":0},{"$f":"BF185*'Debt Repayment'!BF6","v":0},{"$f":"BG185*'Debt Repayment'!BG6","v":0},{"$f":"BH185*'Debt Repayment'!BH6","v":0},{"$f":"BI185*'Debt Repayment'!BI6","v":0},{"$f":"BJ185*'Debt Repayment'!BJ6","v":0},{"$f":"BK185*'Debt Repayment'!BK6","v":0},{"$f":"BL185*'Debt Repayment'!BL6","v":0},{"$f":"BM185*'Debt Repayment'!BM6","v":0},{"$f":"BN185*'Debt Repayment'!BN6","v":0},{"$f":"BO185*'Debt Repayment'!BO6","v":0},{"$f":"BP185*'Debt Repayment'!BP6","v":0},{"$f":"BQ185*'Debt Repayment'!BQ6","v":0},{"$f":"BR185*'Debt Repayment'!BR6","v":0},{"$f":"BS185*'Debt Repayment'!BS6","v":0},{"$f":"BT185*'Debt Repayment'!BT6","v":0},{"$f":"BU185*'Debt Repayment'!BU6","v":0},{"$f":"BV185*'Debt Repayment'!BV6","v":0},{"$f":"BW185*'Debt Repayment'!BW6","v":0},{"$f":"BX185*'Debt Repayment'!BX6","v":0},{"$f":"BY185*'Debt Repayment'!BY6","v":0},{"$f":"BZ185*'Debt Repayment'!BZ6","v":0},{"$f":"CA185*'Debt Repayment'!CA6","v":0},{"$f":"CB185*'Debt Repayment'!CB6","v":0},{"$f":"CC185*'Debt Repayment'!CC6","v":0},{"$f":"CD185*'Debt Repayment'!CD6","v":0},{"$f":"CE185*'Debt Repayment'!CE6","v":0},{"$f":"CF185*'Debt Repayment'!CF6","v":0},{"$f":"CG185*'Debt Repayment'!CG6","v":0},{"$f":"CH185*'Debt Repayment'!CH6","v":0},{"$f":"CI185*'Debt Repayment'!CI6","v":0},{"$f":"CJ185*'Debt Repayment'!CJ6","v":0},{"$f":"CK185*'Debt Repayment'!CK6","v":0},{"$f":"CL185*'Debt Repayment'!CL6","v":0},{"$f":"CM185*'Debt Repayment'!CM6","v":0},{"$f":"CN185*'Debt Repayment'!CN6","v":0},{"$f":"CO185*'Debt Repayment'!CO6","v":0}]
[null,null,null,"Less: Use for Cash Shortfalls",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"SUM(N192:CO192)","v":0},null,null,{"$f":"N37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N189+N190+N191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT189+AT190+AT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ189+BZ190+BZ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"L/C for DSRA"]
[null,null,null,"LC Fee Percent",null,"% p.p.",null,{"$f":"'Input Constant'!G588","v":0.02},null,null,null,null,null,{"$f":"$H$196*'Debt Repayment'!N8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!O8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!P8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!Q8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!R8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!S8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!T8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!U8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!V8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!W8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!X8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!Y8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!Z8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AA8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AB8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AC8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AD8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AE8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AF8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AG8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AH8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AI8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AJ8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AK8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AL8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AM8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AN8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AO8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AP8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AQ8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AR8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AS8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AT8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AU8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AV8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AW8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!AX8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AY8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!AZ8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BA8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BB8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BC8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BD8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BE8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BF8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BG8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BH8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BI8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BJ8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BK8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BL8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BM8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BN8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BO8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BP8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BQ8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BR8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BS8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BT8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BU8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BV8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BW8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BX8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!BY8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!BZ8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CA8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!CB8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CC8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!CD8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CE8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CF8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CG8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!CH8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CI8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!CJ8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CK8/int_days","v":1.0111111111111111E-2},{"$f":"$H$196*'Debt Repayment'!CL8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CM8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CN8/int_days","v":1.0166666666666668E-2},{"$f":"$H$196*'Debt Repayment'!CO8/int_days","v":1.0111111111111111E-2}]
[null,null,null,"LC Fee Amount",null,null,null,null,null,null,null,null,null,{"$f":"N196*N184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT196*AT184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ196*BZ184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total L/C Commitment",null,null,null,null,null,null,null,null,null,{"$f":"N184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Balance",null,null,null,null,null,null,null,null,null,{"$f":"N204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining to Draw",null,null,null,null,null,null,null,null,null,{"$f":"N199-N200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT199-AT200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ199-BZ200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LC/Draws and Repayments"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Use for Shortfalls",null,null,null,null,null,null,null,null,null,{"$f":"N37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment"]
[null,null,null,"Balance c/f",null,null,null,null,null,null,null,null,null,{"$f":"N204+N205-N206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT204+AT205-AT206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ204+BZ205-BZ206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity Accounts and PRI"]
[null,null,"Shareholder Loan"]
[null,null,null,"Grace Period",null,"[1,0]",{"$f":"'Input Constant'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Input Constant'!G577","v":1},{"$f":"'Timing Flags'!L84","v":"2022-05-31"},{"$f":"EOMONTH(I211,H211*2)","v":"2022-07-31"},{"$f":"SUM(N211:CO211)","v":1},null,null,{"$f":"AND(N3>=$I$211,N3<=$J$211)*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT3>=$I$211,AT3<=$J$211)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ3>=$I$211,BZ3<=$J$211)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Account"]
[null,null,null,null,"Balance b/f",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M217","v":0},6544.2492321861982,10894.457635661131,11337.498912844683,10916.60123427213,10636.612565320969,10216.380438892867,9925.8772980632657,9492.1473292851442,9191.2745131316278,8747.8958478235054,8436.9175817513133,7984.230406250882,7663.5598433790728,7104.942748307747,6659.5920057976255,6063.266698694164,5580.5227516695704,4946.0909412360879,4422.9103452891677,3747.2366817348388,3156.3335309544982,2416.0148345053976,1784.2874320717276,1001.4414070440264,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,{"$f":"AS217","v":5.9015684988006251E-8},2.3999711895122489E-9,9.7065501442495216E-11,140.13039523381474,238.99141588822062,444.38370872111466,522.54174006721553,21.250030762733445,0.85944568862610993,3.4950791337461817E-2,1.4135653385373426E-3,5.7484990433851911E-5,2.3249485019913454E-6,9.454790574764817E-8,3.8449481670710308E-9,1.5636122546088895E-10,6.3239428964181871E-12,2.5717367778767329E-13,1.0401246523857033E-14,4.2298402530351866E-16,1.7107353912275669E-17,6.956990590992101E-19,2.8291761736701204E-20,1.1505316439591851E-21,4.6532613155682568E-23,1.8923262683310893E-24,7.6534084630279718E-26,3.1123861082980472E-27,1.2587872704672072E-28,5.1190682332333155E-30,2.0817544148482147E-31,8.4658012870494251E-33,{"$f":"BY217","v":3.7935359316791324E-9},7.7621859286000972E-9,1.1869659157835944E-8,1.6166738165953955E-8,2.0614128841233891E-8,2.5266816283143419E-8,3.0108713014357268E-8,3.5147513545973812E-8,4.0362571136623444E-8,4.5818361898545474E-8,5.1464996022565782E-8,5.7372285396516134E-8,6.3486211537565464E-8,6.9882363675792475E-8,7.6538626000974049E-8,8.3465576327379675E-8]
[null,null,null,null,"Transfer In",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N214:CO214)","v":10629.779111159378},null,null,{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!N$4,'Construction Financing'!123:123)","v":6544.2492321861982},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!O$4,'Construction Financing'!123:123)","v":4085.5298789731796},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!P$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Q$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!R$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!S$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!T$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!U$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!V$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!W$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!X$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Y$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Z$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AA$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AB$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AC$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AD$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AE$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AF$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AG$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AH$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AI$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AJ$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AK$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AL$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AM$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AN$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AO$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AP$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AQ$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AR$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AS$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AT$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AU$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AV$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AW$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AX$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AY$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AZ$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BA$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BB$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BC$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BD$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BE$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BF$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BG$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BH$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BI$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BJ$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BK$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BL$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BM$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BN$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BO$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BP$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BQ$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BR$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BS$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BT$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BU$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BV$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BW$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BX$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BY$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BZ$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CA$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CB$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CC$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CD$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CE$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CF$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CG$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CH$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CI$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CJ$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CK$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CL$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CM$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CN$4,'Construction Financing'!123:123)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CO$4,'Construction Financing'!123:123)","v":0}]
[null,null,null,null,"Interest Capitalised",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N215:CO215)","v":6922.5522600251779},null,null,{"$f":"N221","v":0},264.67852450175292,443.04127718355267,458.53884491949606,443.94178352706666,432.55557765638611,415.46613784830998,401.44659294389209,386.01399139092922,371.73599141999028,355.74776447815594,341.22644441749753,324.69203652086924,311.65143363074901,288.93433843118174,269.34349890114839,246.57284574689604,225.70114240085817,201.14103161026759,178.88215174280634,152.38762505721678,128.3575635921496,98.251269936552845,72.164513919345424,40.725283886457078,13.191537003968557,0.53645583816138831,2.1696658343416116E-2,8.823307726322574E-4,3.5881451420378472E-5,1.4591790244287252E-6,5.9015684988006225E-8,{"$f":"AT221","v":2.3999711895122543E-9},9.7065501442495397E-11,3.9473303919948055E-12,5.6674959850120628,9.7189842461209732,18.071604154658665,21.250030762733434,0.85944568862610815,3.495079133746181E-2,1.4135653385373445E-3,5.7484990433851938E-5,2.3249485019913437E-6,9.454790574764805E-8,3.8449481670710258E-9,1.5636122546088859E-10,6.3239428964181749E-12,2.5717367778767299E-13,1.0401246523857007E-14,4.2298402530351935E-16,1.7107353912275644E-17,6.9569905909921058E-19,2.8291761736701216E-20,1.1505316439591825E-21,4.6532613155682592E-23,1.8923262683310912E-24,7.6534084630279615E-26,3.1123861082980422E-27,1.2587872704672101E-28,5.1190682332333099E-30,2.0817544148482151E-31,8.4658012870494073E-33,3.4239462983177674E-34,{"$f":"BZ221","v":1.5427046122161808E-10},3.1393729755671503E-10,4.8269947241866175E-10,6.5385474360080436E-10,8.3830790621017831E-10,1.0275171955144991E-9,1.2244209959171956E-9,1.4215216589704964E-9,1.6414112262226869E-9,1.8530981923411723E-9,2.0929098382510086E-9,2.3203902093702078E-9,2.5817726025276624E-9,2.8418827894822275E-9,3.1125707907062784E-9,3.3757188647962445E-9]
[null,null,null,null,"Principal Repayment",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N216:CO216)","v":17552.331371093936},null,null,{"$f":"N42","v":0},0,0,879.43652349204933,723.93045247822818,852.78770408448918,705.96927867791283,835.17656172201396,686.88680754444636,815.11465672811141,666.7260305503487,793.91361991792894,645.36259939267791,870.2685287020746,734.28508094130257,865.66880600460956,729.31679277148942,860.13295283434036,724.32162755718764,854.55581529713493,743.29077583755702,868.67626004125032,729.97867237022297,855.0105389470466,716.00231445873351,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,{"$f":"AT42","v":5.9015684988006251E-8},2.3999711895122489E-9,-140.13039523371373,-93.19352466939381,-195.67330858677306,-60.086427191442276,522.54174006721553,21.250030762733445,0.85944568862610993,3.4950791337461817E-2,1.4135653385373426E-3,5.7484990433851911E-5,2.3249485019913454E-6,9.454790574764817E-8,3.8449481670710308E-9,1.5636122546088895E-10,6.3239428964181871E-12,2.5717367778767329E-13,1.0401246523857033E-14,4.2298402530351866E-16,1.7107353912275669E-17,6.956990590992101E-19,2.8291761736701204E-20,1.1505316439591851E-21,4.6532613155682568E-23,1.8923262683310893E-24,7.6534084630279718E-26,3.1123861082980472E-27,1.2587872704672072E-28,5.1190682332333155E-30,2.0817544148482147E-31,-3.7935359316791324E-9,{"$f":"BZ42","v":-3.8143795356993472E-9},-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.7935359316791324E-9]
[null,null,null,null,"Balance c/f",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N213+N214+N215-N216","v":6544.2492321861982},10894.457635661131,11337.498912844683,10916.60123427213,10636.612565320969,10216.380438892867,9925.8772980632657,9492.1473292851442,9191.2745131316278,8747.8958478235054,8436.9175817513133,7984.230406250882,7663.5598433790728,7104.942748307747,6659.5920057976255,6063.266698694164,5580.5227516695704,4946.0909412360879,4422.9103452891677,3747.2366817348388,3156.3335309544982,2416.0148345053976,1784.2874320717276,1001.4414070440264,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,5.9015684988006251E-8,{"$f":"AT213+AT214+AT215-AT216","v":2.3999711895122489E-9},9.7065501442495216E-11,140.13039523381474,238.99141588822062,444.38370872111466,522.54174006721553,21.250030762733445,0.85944568862610993,3.4950791337461817E-2,1.4135653385373426E-3,5.7484990433851911E-5,2.3249485019913454E-6,9.454790574764817E-8,3.8449481670710308E-9,1.5636122546088895E-10,6.3239428964181871E-12,2.5717367778767329E-13,1.0401246523857033E-14,4.2298402530351866E-16,1.7107353912275669E-17,6.956990590992101E-19,2.8291761736701204E-20,1.1505316439591851E-21,4.6532613155682568E-23,1.8923262683310893E-24,7.6534084630279718E-26,3.1123861082980472E-27,1.2587872704672072E-28,5.1190682332333155E-30,2.0817544148482147E-31,8.4658012870494251E-33,3.7935359316791324E-9,{"$f":"BZ213+BZ214+BZ215-BZ216","v":7.7621859286000972E-9},1.1869659157835944E-8,1.6166738165953955E-8,2.0614128841233891E-8,2.5266816283143419E-8,3.0108713014357268E-8,3.5147513545973812E-8,4.0362571136623444E-8,4.5818361898545474E-8,5.1464996022565782E-8,5.7372285396516134E-8,6.3486211537565464E-8,6.9882363675792475E-8,7.6538626000974049E-8,8.3465576327379675E-8,9.063483112385505E-8]
[]
[null,null,null,null,"Interest Payable"]
[null,null,null,null,"All-In-Rate","% p.p.",null,{"$f":"'Input Constant'!G579","v":0.08},null,null,null,null,null,{"$f":"$H$220*N8/int_days","v":4.066666666666667E-2},4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,{"$f":"$H$220*AT8/int_days","v":4.066666666666667E-2},4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,{"$f":"$H$220*BZ8/int_days","v":4.066666666666667E-2},4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2]
[null,null,null,null,"Interest",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N221:CO221)","v":6922.5522600251779},null,null,{"$f":"N220*N213","v":0},264.67852450175292,443.04127718355267,458.53884491949606,443.94178352706666,432.55557765638611,415.46613784830998,401.44659294389209,386.01399139092922,371.73599141999028,355.74776447815594,341.22644441749753,324.69203652086924,311.65143363074901,288.93433843118174,269.34349890114839,246.57284574689604,225.70114240085817,201.14103161026759,178.88215174280634,152.38762505721678,128.3575635921496,98.251269936552845,72.164513919345424,40.725283886457078,13.191537003968557,0.53645583816138831,2.1696658343416116E-2,8.823307726322574E-4,3.5881451420378472E-5,1.4591790244287252E-6,5.9015684988006225E-8,{"$f":"AT220*AT213","v":2.3999711895122543E-9},9.7065501442495397E-11,3.9473303919948055E-12,5.6674959850120628,9.7189842461209732,18.071604154658665,21.250030762733434,0.85944568862610815,3.495079133746181E-2,1.4135653385373445E-3,5.7484990433851938E-5,2.3249485019913437E-6,9.454790574764805E-8,3.8449481670710258E-9,1.5636122546088859E-10,6.3239428964181749E-12,2.5717367778767299E-13,1.0401246523857007E-14,4.2298402530351935E-16,1.7107353912275644E-17,6.9569905909921058E-19,2.8291761736701216E-20,1.1505316439591825E-21,4.6532613155682592E-23,1.8923262683310912E-24,7.6534084630279615E-26,3.1123861082980422E-27,1.2587872704672101E-28,5.1190682332333099E-30,2.0817544148482151E-31,8.4658012870494073E-33,3.4239462983177674E-34,{"$f":"BZ220*BZ213","v":1.5427046122161808E-10},3.1393729755671503E-10,4.8269947241866175E-10,6.5385474360080436E-10,8.3830790621017831E-10,1.0275171955144991E-9,1.2244209959171956E-9,1.4215216589704964E-9,1.6414112262226869E-9,1.8530981923411723E-9,2.0929098382510086E-9,2.3203902093702078E-9,2.5817726025276624E-9,2.8418827894822275E-9,3.1125707907062784E-9,3.3757188647962445E-9]
[]
[null,null,null,"Common Equity"]
[null,null,null,null,"Account"]
[null,null,null,null,"Balance b/f",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M229","v":0},3272.1246160930987,5050.2110310779353,4552.5104817394658,5883.6388382534042,6517.1231129142761,7894.2056836587562,8587.8934953266726,10041.649822489586,10801.634970110146,12321.586829338377,13153.709685427482,14745.891921156477,-398.2577782874381,-17907.272539863272,-23218.303849898402,-25188.516602801315,-27808.81787097254,-29654.349984960514,-32140.292232640695,-33848.216547936005,-32951.167004803756,-30643.071484236643,-28947.636350173856,-26469.100420900133,-24601.316052962215,-22459.666972395662,-21111.261990471947,-19133.92141797646,-17638.807555465093,-15502.60963634602,-13830.573614392724,{"$f":"AS229","v":-11505.152053292291},-9639.0371809138414,-7115.8428323204007,-5179.288835532695,-2536.3768190420224,-431.282023939228,2260.7956891037884,2747.8634033532358,2774.9523843549191,2761.494804424015,2768.1945208602815,2351.3171011396453,2359.2548845873062,2354.3588423339579,2362.5266644134076,2357.7243662374403,2366.0905999066981,2361.1721491181161,2369.6924929989282,2364.6557291928302,2373.3337182845535,2368.1802824612132,2377.0475047959189,2371.7754592916144,2380.7889964688125,2375.3954766155834,2384.5815744259758,2379.0636355402703,2388.4257256539386,2382.780350568592,2392.3471681642022,2128.4633700568079,{"$f":"BY229","v":2128.4633700530144},2128.4633700490458,2128.4633700449385,2128.4633700406416,2128.4633700361946,2128.4633700315421,2128.4633700267004,2128.4633700216618,2128.4633700164468,2128.4633700109912,2128.4633700053446,2128.4633699994374,2128.4633699933238,2128.4633699869278,2128.4633699802716,2128.4633699733445]
[null,null,null,null,"Add: Transfer In",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(M226:CO226)","v":5314.889555579688},{"$f":"SUMIF('Construction Financing'!4:4,'Financial Statements'!L4,'Construction Financing'!314:314)","v":0},null,{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!N$4,'Construction Financing'!117:117)","v":3272.1246160930987},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!O$4,'Construction Financing'!117:117)","v":2042.7649394865898},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!P$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Q$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!R$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!S$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!T$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!U$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!V$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!W$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!X$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Y$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Z$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AA$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AB$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AC$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AD$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AE$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AF$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AG$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AH$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AI$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AJ$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AK$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AL$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AM$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AN$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AO$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AP$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AQ$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AR$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AS$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AT$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AU$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AV$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AW$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AX$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AY$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AZ$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BA$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BB$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BC$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BD$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BE$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BF$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BG$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BH$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BI$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BJ$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BK$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BL$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BM$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BN$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BO$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BP$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BQ$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BR$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BS$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BT$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BU$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BV$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BW$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BX$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BY$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BZ$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CA$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CB$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CC$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CD$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CE$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CF$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CG$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CH$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CI$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CJ$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CK$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CL$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CM$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CN$4,'Construction Financing'!117:117)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CO$4,'Construction Financing'!117:117)","v":0}]
[null,null,null,null,"Add: Income",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N227:CO227)","v":38033.497245804676},null,null,{"$f":"N155","v":0},-264.67852450175292,69.869378088058511,1550.9874873869499,814.46688778042858,1590.2794967656023,870.18013133739464,1662.550467593418,931.7068495066726,1723.730523410258,998.80436372669328,1790.6606407084764,-14982.809049595746,-17291.447629400314,-5127.4600397998038,-1753.7955514017588,-2437.9720699783556,-1630.4988757793897,-2304.861840790883,-1494.2853614710259,1082.8722370916389,2525.2645855774235,1877.9298021553434,2692.2885640104846,2046.7849465525996,2865.6538245917382,2211.8526171936574,3007.4352744528883,2352.3913180699064,3145.8510234976043,2508.9240841200744,3313.7826989502714,{"$f":"AT155","v":2684.7022669584198},3265.1291873683508,1901.5213979792775,2619.6136353233242,2056.1764679561011,2677.0561062451561,2202.0790674829791,2701.5689911861891,2187.4861893225484,2671.2073829627589,1229.371122685528,972.72643861241136,725.28870710303977,986.19865388421113,735.18516874766351,1001.4113072033374,745.63801866300639,1016.7718080903346,756.17359784853738,1032.3058939825728,766.80244230052472,1048.0936042379858,777.63629378177814,1064.1069853882336,788.51155829198649,1080.2951476563276,799.50976806156029,1096.7095796838685,810.63121042101307,1113.4033348330681,173.72765180085736,-4.7419199145989153E-9,{"$f":"BZ155","v":-4.9222448808458021E-9},-5.0558572121556299E-9,-5.2506738920428455E-9,-5.3957746581997199E-9,-5.6062823258343623E-9,-5.7954916151386827E-9,-5.992395415541379E-9,-6.1634415735694119E-9,-6.4093856458468703E-9,-6.595018106940088E-9,-6.8608842578751926E-9,-7.0623101239691235E-9,-7.3497470221518456E-9,-7.6098572091064106E-9,-7.880545210330462E-9,-8.1176387793951602E-9]
[null,null,null,null,"Less: Dividends",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N228:CO228)","v":41219.923431418247},null,null,{"$f":"N46","v":0},0,567.56992742652801,219.8591308730123,180.98261311955696,213.19692602112218,176.49231966947809,208.79414043050338,171.72170188611153,203.7786641820278,166.68150763758717,198.47840497948221,161.34064984816939,217.56713217551862,183.57127023532553,216.41720150115236,182.32919819287235,215.03323820858509,181.08040688929691,213.6389538242837,185.8226939593892,217.16906501031258,182.49466809255568,213.75263473676159,179.00057861468326,724.00474402518466,863.44763526994302,1030.0947019574025,857.27745555853721,1009.6531043785303,836.88806216677858,988.36113784983831,{"$f":"AT46","v":818.58739457996955},741.93483877491076,-35.032598808428418,-23.298381167348452,-48.918327146693258,-15.021606797860564,1715.0113532335313,2674.4800101845053,2200.9437692534525,2664.5076665264928,1646.2485424061642,964.78865516475094,730.18474935638847,978.03083180476153,739.98746692363034,993.04507353407962,750.55646945158833,1008.2514642095226,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-9.4838398291978288E-10,{"$f":"BZ46","v":-9.5359488392483639E-10},-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.4838398291978288E-10]
[null,null,null,null,"Balance c/f",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N225+N226+N227-N228","v":3272.1246160930987},5050.2110310779353,4552.5104817394658,5883.6388382534042,6517.1231129142761,7894.2056836587562,8587.8934953266726,10041.649822489586,10801.634970110146,12321.586829338377,13153.709685427482,14745.891921156477,-398.2577782874381,-17907.272539863272,-23218.303849898402,-25188.516602801315,-27808.81787097254,-29654.349984960514,-32140.292232640695,-33848.216547936005,-32951.167004803756,-30643.071484236643,-28947.636350173856,-26469.100420900133,-24601.316052962215,-22459.666972395662,-21111.261990471947,-19133.92141797646,-17638.807555465093,-15502.60963634602,-13830.573614392724,-11505.152053292291,{"$f":"AT225+AT226+AT227-AT228","v":-9639.0371809138414},-7115.8428323204007,-5179.288835532695,-2536.3768190420224,-431.282023939228,2260.7956891037884,2747.8634033532358,2774.9523843549191,2761.494804424015,2768.1945208602815,2351.3171011396453,2359.2548845873062,2354.3588423339579,2362.5266644134076,2357.7243662374403,2366.0905999066981,2361.1721491181161,2369.6924929989282,2364.6557291928302,2373.3337182845535,2368.1802824612132,2377.0475047959189,2371.7754592916144,2380.7889964688125,2375.3954766155834,2384.5815744259758,2379.0636355402703,2388.4257256539386,2382.780350568592,2392.3471681642022,2128.4633700568079,2128.4633700530144,{"$f":"BZ225+BZ226+BZ227-BZ228","v":2128.4633700490458},2128.4633700449385,2128.4633700406416,2128.4633700361946,2128.4633700315421,2128.4633700267004,2128.4633700216618,2128.4633700164468,2128.4633700109912,2128.4633700053446,2128.4633699994374,2128.4633699933238,2128.4633699869278,2128.4633699802716,2128.4633699733445,2128.4633699661754]
[]
[null,null,null,null,"PRI Insurance"]
[null,null,null,null,"Operational Tenor","flag",{"$f":"'Input Constant'!G558","v":"2021-06-30"},{"$f":"'Input Constant'!I558","v":"2031-05-31"},{"$f":"'Timing Flags'!I104","v":"2022-05-31"},null,null,null,null,{"$f":"AND(N4>$I$232,N4<=$H$232)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AT4>$I$232,AT4<=$H$232)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BZ4>$I$232,BZ4<=$H$232)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Share Capital Outstanding",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"MAX(N225,0)","v":0},3272.1246160930987,5050.2110310779353,4552.5104817394658,5883.6388382534042,6517.1231129142761,7894.2056836587562,8587.8934953266726,10041.649822489586,10801.634970110146,12321.586829338377,13153.709685427482,14745.891921156477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AT225,0)","v":0},0,0,0,0,0,2260.7956891037884,2747.8634033532358,2774.9523843549191,2761.494804424015,2768.1945208602815,2351.3171011396453,2359.2548845873062,2354.3588423339579,2362.5266644134076,2357.7243662374403,2366.0905999066981,2361.1721491181161,2369.6924929989282,2364.6557291928302,2373.3337182845535,2368.1802824612132,2377.0475047959189,2371.7754592916144,2380.7889964688125,2375.3954766155834,2384.5815744259758,2379.0636355402703,2388.4257256539386,2382.780350568592,2392.3471681642022,2128.4633700568079,{"$f":"MAX(BZ225,0)","v":2128.4633700530144},2128.4633700490458,2128.4633700449385,2128.4633700406416,2128.4633700361946,2128.4633700315421,2128.4633700267004,2128.4633700216618,2128.4633700164468,2128.4633700109912,2128.4633700053446,2128.4633699994374,2128.4633699933238,2128.4633699869278,2128.4633699802716,2128.4633699733445]
[null,null,null,null,"Shareholder Loan Outstanding",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N213","v":0},6544.2492321861982,10894.457635661131,11337.498912844683,10916.60123427213,10636.612565320969,10216.380438892867,9925.8772980632657,9492.1473292851442,9191.2745131316278,8747.8958478235054,8436.9175817513133,7984.230406250882,7663.5598433790728,7104.942748307747,6659.5920057976255,6063.266698694164,5580.5227516695704,4946.0909412360879,4422.9103452891677,3747.2366817348388,3156.3335309544982,2416.0148345053976,1784.2874320717276,1001.4414070440264,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,{"$f":"AT213","v":5.9015684988006251E-8},2.3999711895122489E-9,9.7065501442495216E-11,140.13039523381474,238.99141588822062,444.38370872111466,522.54174006721553,21.250030762733445,0.85944568862610993,3.4950791337461817E-2,1.4135653385373426E-3,5.7484990433851911E-5,2.3249485019913454E-6,9.454790574764817E-8,3.8449481670710308E-9,1.5636122546088895E-10,6.3239428964181871E-12,2.5717367778767329E-13,1.0401246523857033E-14,4.2298402530351866E-16,1.7107353912275669E-17,6.956990590992101E-19,2.8291761736701204E-20,1.1505316439591851E-21,4.6532613155682568E-23,1.8923262683310893E-24,7.6534084630279718E-26,3.1123861082980472E-27,1.2587872704672072E-28,5.1190682332333155E-30,2.0817544148482147E-31,8.4658012870494251E-33,{"$f":"BZ213","v":3.7935359316791324E-9},7.7621859286000972E-9,1.1869659157835944E-8,1.6166738165953955E-8,2.0614128841233891E-8,2.5266816283143419E-8,3.0108713014357268E-8,3.5147513545973812E-8,4.0362571136623444E-8,4.5818361898545474E-8,5.1464996022565782E-8,5.7372285396516134E-8,6.3486211537565464E-8,6.9882363675792475E-8,7.6538626000974049E-8,8.3465576327379675E-8]
[null,null,null,null,"Total",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"SUM(N234:N235)","v":0},9816.3738482792978,15944.668666739066,15890.009394584149,16800.240072525536,17153.735678235244,18110.586122551624,18513.770793389936,19533.797151774728,19992.909483241776,21069.482677161883,21590.627267178796,22730.12232740736,7663.5598433790728,7104.942748307747,6659.5920057976255,6063.266698694164,5580.5227516695704,4946.0909412360879,4422.9103452891677,3747.2366817348388,3156.3335309544982,2416.0148345053976,1784.2874320717276,1001.4414070440264,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,{"$f":"SUM(AT234:AT235)","v":5.9015684988006251E-8},2.3999711895122489E-9,9.7065501442495216E-11,140.13039523381474,238.99141588822062,444.38370872111466,2783.3374291710038,2769.1134341159691,2775.8118300435453,2761.5297552153525,2768.1959344256202,2351.3171586246358,2359.2548869122547,2354.3588424285058,2362.5266644172525,2357.7243662375968,2366.0905999067045,2361.1721491181165,2369.6924929989282,2364.6557291928302,2373.3337182845535,2368.1802824612132,2377.0475047959189,2371.7754592916144,2380.7889964688125,2375.3954766155834,2384.5815744259758,2379.0636355402703,2388.4257256539386,2382.780350568592,2392.3471681642022,2128.4633700568079,{"$f":"SUM(BZ234:BZ235)","v":2128.4633700568079},2128.4633700568079,2128.4633700568083,2128.4633700568083,2128.4633700568088,2128.4633700568088,2128.4633700568093,2128.4633700568093,2128.4633700568093,2128.4633700568097,2128.4633700568097,2128.4633700568097,2128.4633700568102,2128.4633700568102,2128.4633700568102,2128.4633700568102]
[]
[null,null,null,null,"Share Capital Insured",{"$f":"units","v":"$000's"},{"$f":"'Input Constant'!G554","v":0.9},{"$f":"'Input Constant'!G554","v":0.9},null,null,null,null,null,{"$f":"N236*$H$238","v":0},8834.7364634513688,14350.201800065159,14301.008455125735,15120.216065272982,15438.362110411719,16299.527510296462,16662.393714050944,17580.417436597258,17993.618534917598,18962.534409445696,19431.564540460917,20457.110094666623,6897.2038590411657,6394.4484734769721,5993.6328052178633,5456.940028824748,5022.4704765026136,4451.481847112479,3980.6193107602512,3372.5130135613549,2840.7001778590484,2174.4133510548581,1605.8586888645548,901.29726633962377,293.54793882457506,11.872383303571707,0.48281025434524877,1.952699250907455E-2,7.9409769536903168E-4,3.2293306278340638E-5,1.3132611219858528E-6,{"$f":"AT236*$H$238","v":5.3114116489205625E-8},2.1599740705610242E-9,8.73589512982457E-11,126.11735571043327,215.09227429939855,399.94533784900318,2505.0036862539037,2492.202090704372,2498.2306470391909,2485.3767796938173,2491.3763409830581,2116.1854427621724,2123.3293982210294,2118.9229581856553,2126.2739979755274,2121.9519296138374,2129.4815399160343,2125.054934206305,2132.7232436990353,2128.1901562735475,2136.0003464560982,2131.362254215092,2139.342754316327,2134.5979133624533,2142.7100968219311,2137.8559289540253,2146.1234169833783,2141.1572719862434,2149.5831530885448,2144.5023155117328,2153.1124513477821,1915.6170330511272,{"$f":"BZ236*$H$238","v":1915.6170330511272},1915.6170330511272,1915.6170330511275,1915.6170330511275,1915.6170330511279,1915.6170330511279,1915.6170330511284,1915.6170330511284,1915.6170330511284,1915.6170330511288,1915.6170330511288,1915.6170330511288,1915.6170330511293,1915.6170330511293,1915.6170330511293,1915.6170330511293]
[null,null,null,null,"Premium as a % of Outstanding Equity","% p.p.",null,{"$f":"'Input Constant'!G555","v":1.7500000000000002E-2},null,null,null,null,null,{"$f":"$H$239*N8/int_days","v":8.8958333333333337E-3},8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,{"$f":"$H$239*AT8/int_days","v":8.8958333333333337E-3},8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,{"$f":"$H$239*BZ8/int_days","v":8.8958333333333337E-3},8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3]
[null,null,null,null,"Premium",{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N240:CO240)","v":1995.6742950075654},null,null,{"$f":"N239*N238*N232","v":0},0,127.65700351307964,126.52419980437631,134.50692208065757,137.33709627387091,144.99788014367894,147.41589994236739,156.39246344639645,159.19354176031266,168.68754568402736,171.91536961491119,181.98304188380519,61.356375996053707,56.883947878638899,53.027001346163601,48.544029006420153,44.434912410168963,39.599640598271428,35.217423624365004,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT239*AT238*AT232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ239*BZ238*BZ232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Interest Income on Reserve Accounts"]
[null,null,null,null,"Cash Balance b/f",{"$f":"'Input Constant'!$G$637","v":"USD '000"}]
[null,null,null,null,"DSRA/c Balance b/f",{"$f":"'Input Constant'!$G$637","v":"USD '000"}]
[null,null,null,null,"MMRA/c Balance b/f",{"$f":"'Input Constant'!$G$637","v":"USD '000"}]
[null,null,null,null,"Total",{"$f":"'Input Constant'!$G$637","v":"USD '000"}]
[]
[null,null,null,null,"All-In-Rate","% p.a.",null,{"$f":"'Input Constant'!G618","v":0}]
[null,null,null,null,"All-In-Rate","% p.p."]
[]
[null,null,null,null,"Interest Income",{"$f":"'Input Constant'!$G$637","v":"USD '000"}]
[]
[null,"Debtors"]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M260","v":0},{"$f":"N260","v":0},0,879.92168350731868,888.95313773686621,878.59480481778405,886.02331855536522,875.4236599402999,882.82397669291504,872.25501887425503,879.62157001133323,869.07702389464043,876.40157818450507,865.8758897940844,873.14415551988259,862.63933357794235,869.87167307758239,859.38947883388755,866.5782041718478,856.11595729438977,863.25711988719706,852.81392184820004,859.89741582927081,849.47406544976616,856.51842692773062,846.11650868049389,853.11393951006255,842.73308820932198,849.68226819252504,839.31992391140773,846.20792666734053,835.86937356677754,842.72113374305286,832.41032557344533,839.21956553405391,828.94141244491959,835.71301326104413,825.46607823403701,832.18761082301285,821.97824955791884,828.67664548549521,818.50632574196311,825.1725049522305,412.50500111749619,420.44272940511468,419.85992892128769,428.02775091003423,427.64318496716101,436.00941863626866,435.61576709861276,444.13611097942442,443.73385635084441,452.4118454425672,452.00533737094906,460.87255970565536,460.46263655007942,469.47617372727717,469.0628158987405,478.24891370913292,477.83209238215505,487.19418249582327,486.77386890642504,496.34068650203494,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"BZ260","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[null,null,null,"Add: Transfer from Monthly",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!N6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!O6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!P6,'Operating Analysis'!152:152)","v":879.92168350731868},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Q6,'Operating Analysis'!152:152)","v":9.0314542295475349},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!R6,'Operating Analysis'!152:152)","v":-10.358332919082159},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!S6,'Operating Analysis'!152:152)","v":7.4285137375811701},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!T6,'Operating Analysis'!152:152)","v":-10.599658615065323},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!U6,'Operating Analysis'!152:152)","v":7.4003167526151401},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!V6,'Operating Analysis'!152:152)","v":-10.56895781866001},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!W6,'Operating Analysis'!152:152)","v":7.3665511370782042},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!X6,'Operating Analysis'!152:152)","v":-10.5445461166928},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Y6,'Operating Analysis'!152:152)","v":7.3245542898646363},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Z6,'Operating Analysis'!152:152)","v":-10.525688390420669},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AA6,'Operating Analysis'!152:152)","v":7.2682657257981873},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AB6,'Operating Analysis'!152:152)","v":-10.504821941940236},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AC6,'Operating Analysis'!152:152)","v":7.2323394996400339},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AD6,'Operating Analysis'!152:152)","v":-10.482194243694835},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AE6,'Operating Analysis'!152:152)","v":7.1887253379602498},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AF6,'Operating Analysis'!152:152)","v":-10.462246877458028},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AG6,'Operating Analysis'!152:152)","v":7.1411625928072908},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AH6,'Operating Analysis'!152:152)","v":-10.443198038997025},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AI6,'Operating Analysis'!152:152)","v":7.0834939810707738},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AJ6,'Operating Analysis'!152:152)","v":-10.423350379504654},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AK6,'Operating Analysis'!152:152)","v":7.0443614779644577},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AL6,'Operating Analysis'!152:152)","v":-10.401918247236722},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AM6,'Operating Analysis'!152:152)","v":6.9974308295686569},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AN6,'Operating Analysis'!152:152)","v":-10.380851300740574},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AO6,'Operating Analysis'!152:152)","v":6.9491799832030665},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AP6,'Operating Analysis'!152:152)","v":-10.362344281117316},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AQ6,'Operating Analysis'!152:152)","v":6.8880027559328028},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AR6,'Operating Analysis'!152:152)","v":-10.33855310056299},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AS6,'Operating Analysis'!152:152)","v":6.8517601762753202},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AT6,'Operating Analysis'!152:152)","v":-10.310808169607526},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AU6,'Operating Analysis'!152:152)","v":6.8092399606085792},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AV6,'Operating Analysis'!152:152)","v":-10.278153089134321},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AW6,'Operating Analysis'!152:152)","v":6.7716008161245327},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AX6,'Operating Analysis'!152:152)","v":-10.246935027007112},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AY6,'Operating Analysis'!152:152)","v":6.7215325889758333},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AZ6,'Operating Analysis'!152:152)","v":-10.209361265094003},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BA6,'Operating Analysis'!152:152)","v":6.6983959275763709},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BB6,'Operating Analysis'!152:152)","v":-10.170319743532104},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BC6,'Operating Analysis'!152:152)","v":6.6661792102673871},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BD6,'Operating Analysis'!152:152)","v":-412.6675038347343},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BE6,'Operating Analysis'!152:152)","v":7.9377282876184836},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BF6,'Operating Analysis'!152:152)","v":-0.58280048382698624},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BG6,'Operating Analysis'!152:152)","v":8.1678219887465389},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BH6,'Operating Analysis'!152:152)","v":-0.38456594287322332},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BI6,'Operating Analysis'!152:152)","v":8.3662336691076575},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BJ6,'Operating Analysis'!152:152)","v":-0.39365153765589866},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BK6,'Operating Analysis'!152:152)","v":8.5203438808116516},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BL6,'Operating Analysis'!152:152)","v":-0.40225462858001038},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BM6,'Operating Analysis'!152:152)","v":8.6779890917227931},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BN6,'Operating Analysis'!152:152)","v":-0.40650807161813418},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BO6,'Operating Analysis'!152:152)","v":8.8672223347062982},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BP6,'Operating Analysis'!152:152)","v":-0.40992315557593884},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BQ6,'Operating Analysis'!152:152)","v":9.0135371771977475},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BR6,'Operating Analysis'!152:152)","v":-0.41335782853667524},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BS6,'Operating Analysis'!152:152)","v":9.1860978103924253},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BT6,'Operating Analysis'!152:152)","v":-0.41682132697786756},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BU6,'Operating Analysis'!152:152)","v":9.3620901136682164},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BV6,'Operating Analysis'!152:152)","v":-0.42031358939823349},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BW6,'Operating Analysis'!152:152)","v":9.5668175956099049},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BX6,'Operating Analysis'!152:152)","v":-496.34068650203614},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BY6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BZ6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CA6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CB6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CC6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CD6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CE6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CF6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CG6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CH6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CI6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CJ6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CK6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CL6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CM6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CN6,'Operating Analysis'!152:152)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CO6,'Operating Analysis'!152:152)","v":0}]
[null,null,null,"Add: Net Transfer Post-Cod",null,{"$f":"[0]!units","v":"$000's"}]
[null,null,null,"Less: Use for Cash Shortfalls",null,{"$f":"[0]!units","v":"$000's"}]
[null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N256+N257","v":0},{"$f":"O256+O257","v":0},879.92168350731868,888.95313773686621,878.59480481778405,886.02331855536522,875.4236599402999,882.82397669291504,872.25501887425503,879.62157001133323,869.07702389464043,876.40157818450507,865.8758897940844,873.14415551988259,862.63933357794235,869.87167307758239,859.38947883388755,866.5782041718478,856.11595729438977,863.25711988719706,852.81392184820004,859.89741582927081,849.47406544976616,856.51842692773062,846.11650868049389,853.11393951006255,842.73308820932198,849.68226819252504,839.31992391140773,846.20792666734053,835.86937356677754,842.72113374305286,832.41032557344533,839.21956553405391,828.94141244491959,835.71301326104413,825.46607823403701,832.18761082301285,821.97824955791884,828.67664548549521,818.50632574196311,825.1725049522305,412.50500111749619,420.44272940511468,419.85992892128769,428.02775091003423,427.64318496716101,436.00941863626866,435.61576709861276,444.13611097942442,443.73385635084441,452.4118454425672,452.00533737094906,460.87255970565536,460.46263655007942,469.47617372727717,469.0628158987405,478.24891370913292,477.83209238215505,487.19418249582327,486.77386890642504,496.34068650203494,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"CA256+CA257","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[]
[null,"Creditors"]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M268","v":0},{"$f":"N268","v":0},0,121.86392666666664,121.86392666666664,124.54281233333332,124.54281233333332,127.28593051666662,127.28593051666662,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252583,138.93289043273853,138.93289043273853,142.02164597929789,142.02164597929789,145.1847122473788,145.1847122473788,148.42391792334757,148.42391792334757,151.74113711991345,151.74113711991345,155.1382905088783,155.1382905088783,158.61734648217703,158.61734648217703,162.18032234191389,162.18032234191389,165.82928552012106,165.82928552012106,169.56635482897991,169.56635482897991,173.39370174226889,173.39370174226889,177.31355170881568,177.31355170881568,181.328185498756,181.328185498756,185.43994058341707,185.43994058341707,189.65121254966664,189.65121254966664,193.96445654958899,193.96445654958899,198.38218878637127,198.38218878637127,202.90698803730351,202.90698803730351,207.54149721482179,207.54149721482179,212.28842496654397,212.28842496654397,217.15054731527255,217.15054731527255,222.13070933996505,222.13070933996505,227.23182689869304,227.23182689869304,232.45688839464145,232.45688839464145,0,0,{"$f":"BZ268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Transfer from Monthly",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!N6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!O6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!P6,'Operating Analysis'!153:153)","v":121.86392666666664},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Q6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!R6,'Operating Analysis'!153:153)","v":2.6788856666666732},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!S6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!T6,'Operating Analysis'!153:153)","v":2.7431181833333085},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!U6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!V6,'Operating Analysis'!153:153)","v":2.8089291166666612},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!W6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!X6,'Operating Analysis'!153:153)","v":2.8763576531208628},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Y6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!Z6,'Operating Analysis'!153:153)","v":2.9454439560716992},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AA6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AB6,'Operating Analysis'!153:153)","v":3.0162291902126981},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AC6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AD6,'Operating Analysis'!153:153)","v":3.088755546559355},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AE6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AF6,'Operating Analysis'!153:153)","v":3.163066268080911},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AG6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AH6,'Operating Analysis'!153:153)","v":3.2392056759687762},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AI6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AJ6,'Operating Analysis'!153:153)","v":3.3172191965658726},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AK6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AL6,'Operating Analysis'!153:153)","v":3.3971533889648526},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AM6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AN6,'Operating Analysis'!153:153)","v":3.4790559732987276},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AO6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AP6,'Operating Analysis'!153:153)","v":3.5629758597368664},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AQ6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AR6,'Operating Analysis'!153:153)","v":3.6489631782071683},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AS6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AT6,'Operating Analysis'!153:153)","v":3.7370693088588496},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AU6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AV6,'Operating Analysis'!153:153)","v":3.8273469132889772},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AW6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AX6,'Operating Analysis'!153:153)","v":3.9198499665467921},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AY6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!AZ6,'Operating Analysis'!153:153)","v":4.0146337899403193},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BA6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BB6,'Operating Analysis'!153:153)","v":4.1117550846610698},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BC6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BD6,'Operating Analysis'!153:153)","v":4.2112719662495692},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BE6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BF6,'Operating Analysis'!153:153)","v":4.3132439999223493},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BG6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BH6,'Operating Analysis'!153:153)","v":4.4177322367822853},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BI6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BJ6,'Operating Analysis'!153:153)","v":4.524799250932233},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BK6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BL6,'Operating Analysis'!153:153)","v":4.6345091775182823},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BM6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BN6,'Operating Analysis'!153:153)","v":4.7469277517221826},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BO6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BP6,'Operating Analysis'!153:153)","v":4.8621223487285761},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BQ6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BR6,'Operating Analysis'!153:153)","v":4.980162024692504},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BS6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BT6,'Operating Analysis'!153:153)","v":5.1011175587279922},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BU6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BV6,'Operating Analysis'!153:153)","v":5.2250614959484096},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BW6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BX6,'Operating Analysis'!153:153)","v":-232.45688839464151},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BY6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!BZ6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CA6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CB6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CC6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CD6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CE6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CF6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CG6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CH6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CI6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CJ6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CK6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CL6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CM6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CN6,'Operating Analysis'!153:153)","v":0},{"$f":"SUMIF('Operating Analysis'!13:13,'Financial Statements'!CO6,'Operating Analysis'!153:153)","v":0}]
[null,null,null,"Add: Net Transfer Post-Cod",null,{"$f":"[0]!units","v":"$000's"}]
[null,null,null,"Less: Use for Cash Shortfalls",null,{"$f":"[0]!units","v":"$000's"}]
[null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N264+N265","v":0},{"$f":"O264+O265","v":0},121.86392666666664,121.86392666666664,124.54281233333332,124.54281233333332,127.28593051666662,127.28593051666662,130.09485963333327,130.09485963333327,132.97121728645413,132.97121728645413,135.91666124252583,135.91666124252583,138.93289043273853,138.93289043273853,142.02164597929789,142.02164597929789,145.1847122473788,145.1847122473788,148.42391792334757,148.42391792334757,151.74113711991345,151.74113711991345,155.1382905088783,155.1382905088783,158.61734648217703,158.61734648217703,162.18032234191389,162.18032234191389,165.82928552012106,165.82928552012106,169.56635482897991,169.56635482897991,173.39370174226889,173.39370174226889,177.31355170881568,177.31355170881568,181.328185498756,181.328185498756,185.43994058341707,185.43994058341707,189.65121254966664,189.65121254966664,193.96445654958899,193.96445654958899,198.38218878637127,198.38218878637127,202.90698803730351,202.90698803730351,207.54149721482179,207.54149721482179,212.28842496654397,212.28842496654397,217.15054731527255,217.15054731527255,222.13070933996505,222.13070933996505,227.23182689869304,227.23182689869304,232.45688839464145,232.45688839464145,0,0,0,{"$f":"CA264+CA265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Plant Balance"]
[null,null,"Non-Financial Assets"]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,null,null,null,null,null,null,null,null,{"$f":"M276","v":0},{"$f":"N276","v":38836.038465709404},59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,44475.310000000019,26697.010000000028,20770.910000000029,17215.250000000029,13659.590000000031,10103.930000000033,6548.270000000035,2992.6100000000365,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,{"$f":"BZ276","v":2400.0000000000368},2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368]
[null,null,null,"Add: Transfer from Construction Financing",null,null,null,null,null,null,{"$f":"SUM(N274:CO274)","v":59290.560000000012},null,null,{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!N$4,'Construction Financing'!299:299)","v":38836.038465709404},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!O$4,'Construction Financing'!299:299)","v":20454.521534290612},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!P$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Q$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!R$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!S$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!T$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!U$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!V$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!W$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!X$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Y$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Z$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AA$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AB$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AC$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AD$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AE$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AF$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AG$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AH$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AI$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AJ$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AK$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AL$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AM$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AN$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AO$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AP$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AQ$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AR$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AS$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AT$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AU$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AV$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AW$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AX$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AY$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AZ$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BA$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BB$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BC$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BD$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BE$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BF$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BG$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BH$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BI$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BJ$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BK$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BL$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BM$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BN$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BO$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BP$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BQ$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BR$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BS$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BT$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BU$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BV$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BW$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BX$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BY$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BZ$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CA$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CB$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CC$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CD$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CE$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CF$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CG$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CH$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CI$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CJ$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CK$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CL$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CM$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CN$4,'Construction Financing'!299:299)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CO$4,'Construction Financing'!299:299)","v":0}]
[null,null,null,"Less: Depreciation from Monthly",null,null,null,null,null,null,{"$f":"SUM(N275:CO275)","v":56890.559999999969},null,null,{"$f":"N139","v":0},0,0,0,0,0,0,0,0,0,0,0,14815.249999999995,17778.299999999992,5926.0999999999976,3555.6599999999985,3555.6599999999985,3555.6599999999985,3555.6599999999985,3555.6599999999985,592.60999999999979,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,null,null,null,null,null,null,null,null,{"$f":"N273+N274-N275","v":38836.038465709404},{"$f":"O273+O274-O275","v":59290.560000000012},59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,59290.560000000012,44475.310000000019,26697.010000000028,20770.910000000029,17215.250000000029,13659.590000000031,10103.930000000033,6548.270000000035,2992.6100000000365,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,{"$f":"CA273+CA274-CA275","v":2400.0000000000368},2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368,2400.0000000000368]
[]
[null,null,"Financial Assets"]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,null,null,null,null,null,null,null,null,{"$f":"M283","v":0},{"$f":"N283","v":1947.0413985317771},4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,3520.1587716000936,2032.7677413465333,1536.9707312620133,1239.4925252113012,942.01431916058914,644.53611310987708,347.05790705916507,49.579701008453071,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,{"$f":"BZ283","v":1.0658141036401503E-12},1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12]
[null,null,null,"Add: Transfer from Construction Financing",null,null,null,null,null,null,{"$f":"SUM(N281:CO281)","v":4759.6512968113939},null,null,{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!N$4,'Construction Financing'!292:292)","v":1947.0413985317771},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!O$4,'Construction Financing'!292:292)","v":2812.6098982796166},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!P$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Q$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!R$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!S$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!T$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!U$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!V$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!W$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!X$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Y$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!Z$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AA$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AB$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AC$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AD$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AE$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AF$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AG$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AH$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AI$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AJ$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AK$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AL$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AM$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AN$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AO$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AP$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AQ$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AR$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AS$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AT$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AU$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AV$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AW$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AX$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AY$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!AZ$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BA$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BB$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BC$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BD$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BE$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BF$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BG$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BH$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BI$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BJ$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BK$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BL$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BM$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BN$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BO$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BP$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BQ$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BR$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BS$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BT$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BU$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BV$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BW$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BX$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BY$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!BZ$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CA$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CB$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CC$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CD$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CE$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CF$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CG$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CH$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CI$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CJ$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CK$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CL$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CM$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CN$4,'Construction Financing'!292:292)","v":0},{"$f":"SUMIF('Construction Financing'!$11:$11,'Financial Statements'!CO$4,'Construction Financing'!292:292)","v":0}]
[null,null,null,"Less: Depreciation from Monthly",null,null,null,null,null,null,{"$f":"SUM(N282:CO282)","v":4759.6512968113921},null,null,{"$f":"N140","v":0},0,0,0,0,0,0,0,0,0,0,0,1239.4925252113003,1487.3910302535603,495.79701008452002,297.478206050712,297.478206050712,297.478206050712,297.478206050712,297.478206050712,49.579701008452005,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance c/f",null,null,null,null,null,null,null,null,null,{"$f":"N280+N281-N282","v":1947.0413985317771},{"$f":"O280+O281-O282","v":4759.6512968113939},4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,4759.6512968113939,3520.1587716000936,2032.7677413465333,1536.9707312620133,1239.4925252113012,942.01431916058914,644.53611310987708,347.05790705916507,49.579701008453071,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,{"$f":"CA280+CA281-CA282","v":1.0658141036401503E-12},1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12,1.0658141036401503E-12]
[]
[]
[null,null,null,null,"Interest Expense and Other",{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N144+N145+N146+N147-N143+N135+N136+N137+N138","v":0},264.67852450175292,3184.9831910777584,3228.9513442574976,3187.9440189892766,3159.5473343858698,3098.7258706108214,3050.9669878316081,3003.3073278140664,2953.0830395561634,2901.8831598016945,2848.956512323326,2793.9014572842739,2627.5721235035921,2535.924337393812,2464.0895793505551,2379.2132922902265,2301.8688572419815,2209.5578194540744,2126.1238268715124,1995.6195580788244,1919.5148286887381,1804.9272208518103,1711.6467274255724,1597.6708306439371,1496.82449033188,1393.5752531362712,1312.9288510064209,1213.3537851879989,1131.6688228280591,1016.4079456438301,920.22361763877404,{"$f":"AT144+AT145+AT146+AT147-AT143+AT135+AT136+AT137+AT138","v":799.63678325839282},694.18554427133699,561.64887508138736,451.82653504084357,285.14473143193857,167.66237120087848,21.250030767501407,0.85944569336802801,3.4950796105436228E-2,1.4135700804572592E-3,5.7489758408271559E-5,2.3296904219059426E-6,9.9315880167272227E-8,8.6129225866952094E-9,4.9243356450850725E-9,4.7482438574953322E-9,4.7682315933019723E-9,4.7419303158454384E-9,4.7679748426082102E-9,4.7419199317062685E-9,4.767974420319883E-9,4.7679744196524756E-9,4.767974419625335E-9,4.7419199145989607E-9,4.7679744196241861E-9,4.7419199145989144E-9,4.7679744196241844E-9,4.7419199145989144E-9,4.7679744196241844E-9,4.7679744196241844E-9,4.7679744196241844E-9,4.7419199145989144E-9,{"$f":"BZ144+BZ145+BZ146+BZ147-BZ143+BZ135+BZ136+BZ137+BZ138","v":4.9222448808458029E-9},5.0558572121556299E-9,5.2506738920428464E-9,5.3957746581997191E-9,5.6062823258343631E-9,5.7954916151386827E-9,5.9923954155413798E-9,6.1634415735694102E-9,6.4093856458468719E-9,6.5950181069400872E-9,6.8608842578751934E-9,7.0623101239691227E-9,7.3497470221518464E-9,7.6098572091064106E-9,7.880545210330462E-9,8.1176387793951602E-9]
[null,null,null,null,"Year","Year",null,null,null,null,null,null,null,{"$f":"YEAR(N4)","v":2021},2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,{"$f":"YEAR(AT4)","v":2037},2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,{"$f":"YEAR(BZ4)","v":2053},2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061]
[null,null,null,null,"Exchange Rate","N/USD",null,null,null,null,null,null,null,{"$f":"LOOKUP(N287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":460.17478520721909},{"$f":"LOOKUP(O287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(P287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":491.91097729047561},{"$f":"LOOKUP(Q287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(R287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":524.2862577211846},{"$f":"LOOKUP(S287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(T287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":558.24395449213478},{"$f":"LOOKUP(U287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(V287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":594.40107028848513},{"$f":"LOOKUP(W287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(X287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":632.90006012071285},{"$f":"LOOKUP(Y287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(Z287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":673.89260572225066},{"$f":"LOOKUP(AA287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(AB287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":716.83674236141371},{"$f":"LOOKUP(AC287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(AD287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":762.51751515895478},{"$f":"LOOKUP(AE287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(AF287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":811.10931759555478},{"$f":"LOOKUP(AG287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(AH287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":861.95260488851818},{"$f":"LOOKUP(AI287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(AJ287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":915.98293467584949},{"$f":"LOOKUP(AK287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(AL287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":973.40008239304291},{"$f":"LOOKUP(AM287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(AN287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1033.4041970611072},{"$f":"LOOKUP(AO287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(AP287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1097.1071955100797},{"$f":"LOOKUP(AQ287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(AR287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1164.7370911237147},{"$f":"LOOKUP(AS287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(AT287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1236.5359529053135},{"$f":"LOOKUP(AU287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(AV287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1312.7607719200246},{"$f":"LOOKUP(AW287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(AX287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1393.6843811479712},{"$f":"LOOKUP(AY287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(AZ287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1479.5964320406542},{"$f":"LOOKUP(BA287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(BB287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1569.268943073421},{"$f":"LOOKUP(BC287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(BD287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1664.3761517445375},{"$f":"LOOKUP(BE287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(BF287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1766.9746816465981},{"$f":"LOOKUP(BG287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(BH287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1874.0640562918466},{"$f":"LOOKUP(BI287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(BJ287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":1987.6436960671101},{"$f":"LOOKUP(BK287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(BL287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2108.1069503742078},{"$f":"LOOKUP(BM287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(BN287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2235.8710079726447},{"$f":"LOOKUP(BO287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(BP287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2371.3783417891686},{"$f":"LOOKUP(BQ287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(BR287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2515.0982412915428},{"$f":"LOOKUP(BS287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(BT287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2667.5284377334547},{"$f":"LOOKUP(BU287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(BV287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":2829.1968278991189},{"$f":"LOOKUP(BW287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(BX287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3000.6633023172476},{"$f":"LOOKUP(BY287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(BZ287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CA287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CB287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CC287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CD287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CE287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CF287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CG287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CH287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CI287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CJ287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CK287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CL287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CM287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CN287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687},{"$f":"LOOKUP(CO287,'Input Time Series'!8:8,'Input Time Series'!21:21)","v":3182.5216842758687}]
[null,null,null,null,"Interest Expense and Other","Nira Mil",null,null,null,null,null,null,null,{"$f":"N286*N288/1000","v":0},130.19827165545837,1566.7281941767978,1692.8948166445518,1671.3952395405208,1763.7981983526513,1729.8449838968681,1813.4980429819434,1785.1690900579313,1869.0064332765533,1836.6020263017767,1919.8907276789416,1882.7895331804928,1883.5402413319773,1817.8437408924067,1878.9114631754596,1814.1918076702993,1867.067277992003,1792.1929351253164,1832.6179708874449,1720.1294764525162,1758.2428259361209,1653.2825326321663,1666.1170655038345,1555.1729181857695,1546.8247105728176,1440.1265155115175,1440.4236896319258,1331.1791684291452,1318.0966528161521,1183.8480340042254,1137.8895879229362,{"$f":"AT286*AT288/1000","v":988.77963176455637},911.29955095336277,737.31061079985557,629.70358487463022,397.40175856332576,248.07264621629554,31.44146970434921,1.3487014348606488,5.4847198863952548E-2,2.352712330732669E-3,9.568458286428219E-5,4.1165039915823818E-6,1.7548864574101754E-7,1.6141168639349686E-8,9.2285204335706574E-9,9.4378169707399742E-9,9.4775454678146981E-9,9.9964962570239306E-9,1.0051400904911736E-8,1.060232129742967E-8,1.0660575773148404E-8,1.1306671272968662E-8,1.13066712729043E-8,1.1926394437553188E-8,1.1991924077319854E-8,1.26492062216472E-8,1.2718707354733177E-8,1.3415824780534909E-8,1.3489538103504885E-8,1.4307085867353667E-8,1.4307085867353667E-8,1.5091262953310621E-8,{"$f":"BZ286*BZ288/1000","v":1.5665151068607657E-8},1.6090375210287835E-8,1.671038351848753E-8,1.7172169853186821E-8,1.7842115070140412E-8,1.8444277736217836E-8,1.9070928350715748E-8,1.961528645765203E-8,2.0398008800794164E-8,2.0988788133528817E-8,2.1834912923994753E-8,2.247595511061273E-8,2.3390729271940246E-8,2.4218535582224194E-8,2.5080006015793031E-8,2.5834561440543793E-8]
[]
[null,"Operating Reserve"]
[null,null,"Account"]
[null,null,null,"Balance b/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M297","v":0},0,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,{"$f":"AS297","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,{"$f":"BY297","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983]
[null,null,null,"Add: Transfer Pre-Cod",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,{"$f":"'Construction Financing'!G64","v":731.18355999999983},null,null,{"$f":"$K$294*N7","v":0},731.18355999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K$294*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K$294*BZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Net Transfer Post-Cod",null,{"$f":"[0]!units","v":"$000's"}]
[null,null,null,"Less: Use for Cash Shortfalls",null,{"$f":"[0]!units","v":"$000's"}]
[null,null,null,"Balance c/f",null,{"$f":"[0]!units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N293+N294+N295-N296","v":0},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,{"$f":"AT293+AT294+AT295-AT296","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,{"$f":"BZ293+BZ294+BZ295-BZ296","v":731.18355999999983},731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983]
[]
[]
[null,null,"CFADS",null,null,null,null,null,null,null,null,null,null,{"$f":"N31","v":0},{"$f":"O31","v":0},1882.8254144765438,4152.5107558707059,3395.5283779188703,4123.3748128310981,3365.2169465882307,4093.4582625220332,3334.4953759358655,4060.0266693791482,3303.5905748290884,4026.366346706905,3272.4378659079689,4114.4402246987265,3380.354127225909,4105.6165178906576,3372.6725042283156,4095.9854955014916,3366.7774488952564,4088.202362870265,3392.8685622197718,4105.981103997914,3380.7498251524403,4093.6633061015932,3370.5290354823483,4081.5244410832242,3362.3464806495003,4071.5237540503254,3356.4772385981632,4062.7803455137691,3353.1160235308371,4059.0161104713943,3352.8967704340016,3826.8208970697601,2376.483852362524,2985.5676332786743,2303.7582755192825,2809.9012170361957,2237.5530933046193,2695.7300409510899,2201.8032149459514,2664.5426173216815,1646.2499559753751,964.78871265359271,730.18475168520945,978.03083190318193,739.98746693134785,993.04507353808731,750.55646945546721,1008.2514642133742,761.21036165850819,1023.6279048947011,771.95587812773738,1039.2263819071522,782.90833928995505,1055.0934482148868,793.90507814908813,1071.1090498497865,805.02770695113861,1087.3474895740515,816.27658551023205,1103.8365172413305,437.61144991212439,-8.9061440020385716E-10,-8.9550788591926301E-10,{"$f":"CA31","v":-8.9061440020385716E-10},-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,null,null,{"$f":"N32+N33+N34+N35","v":0},{"$f":"O32+O33+O34+O35","v":0},1315.2554870500157,3053.2151015056443,2490.6153123210852,3057.3901827254867,2482.7553482408398,3049.4875603695164,2475.8868665053078,3041.133348469009,2470.1830366411523,3033.9743218094936,2465.7346166671214,3026.6045638211335,2462.4977760492811,3023.5305103848959,2461.0265132639538,3020.8193044585664,2461.3754144487721,3020.0075937488464,2463.7550924228253,3020.1357789463514,2468.2764846896616,3024.9001324177852,2475.5261424089313,3031.3553205862891,2485.7073083755886,3040.892596254761,2499.1780863812828,3053.1263588044662,2516.2279254826071,3070.6549711623775,2534.3093757950164,3084.886058292449,2551.6468464046661,3102.0595391154166,2548.3499112527493,2885.0092510254985,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,{"$f":"CA32+CA33+CA34+CA35","v":3.8513055143950576E-9},3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9]
[null,null,"DSCR",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N301>0.1,N300/N301)","v":false},{"$f":"IF(O301>0.1,O300/O301)","v":false},1.4315282718945577,1.3600452695989096,1.363329118359297,1.3486583544777879,1.3554363900465105,1.342342994186871,1.3467882644583336,1.3350373706641567,1.3373869570900978,1.3270930863731036,1.3271654799295678,1.3594244434443674,1.3727338802511304,1.3578882382000543,1.3704332261562209,1.3559187368327652,1.3678439416968216,1.3537059878036364,1.3771127546948134,1.3595352674608512,1.3696803604145282,1.3533218046539446,1.3615404732516745,1.3464355080267607,1.3526719213159477,1.3389238932887388,1.3430324380997665,1.3306951197082653,1.3325963000302194,1.3218730689677189,1.3230021569020922,1.2405063995096104,0.93135296356196351,0.96244691490674572,0.90401960317402907,0.97396610289460761,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(CA301>0.1,CA300/CA301)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]

{"sheet":"IRR","index":16,"n_rows":81,"n_cols":107,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"IRR"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Start of Period",null,null,null,null,null,{"$f":"'Timing Flags'!M147","v":"2020-01-01"},{"$f":"'Timing Flags'!N147","v":"2020-02-01"},{"$f":"'Timing Flags'!O147","v":"2020-03-01"},{"$f":"'Timing Flags'!P147","v":"2020-04-01"},{"$f":"'Timing Flags'!Q147","v":"2020-05-01"},{"$f":"'Timing Flags'!R147","v":"2020-06-01"},{"$f":"'Timing Flags'!S147","v":"2020-07-01"},{"$f":"'Timing Flags'!T147","v":"2020-08-01"},{"$f":"'Timing Flags'!U147","v":"2020-09-01"},{"$f":"'Timing Flags'!V147","v":"2020-10-01"},{"$f":"'Timing Flags'!W147","v":"2020-11-01"},{"$f":"'Timing Flags'!X147","v":"2020-12-01"},{"$f":"'Timing Flags'!Y147","v":"2021-01-01"},{"$f":"'Timing Flags'!Z147","v":"2021-02-01"},{"$f":"'Timing Flags'!AA147","v":"2021-03-01"},{"$f":"'Timing Flags'!AB147","v":"2021-04-01"},{"$f":"'Timing Flags'!AC147","v":"2021-05-01"},{"$f":"'Timing Flags'!AD147","v":"2021-06-01"},{"$f":"'Timing Flags'!AE147","v":"2021-07-01"},{"$f":"'Timing Flags'!AF147","v":"2021-08-01"},{"$f":"'Timing Flags'!AG147","v":"2021-09-01"},{"$f":"'Timing Flags'!AH147","v":"2021-10-01"},{"$f":"'Timing Flags'!AI147","v":"2021-11-01"},{"$f":"'Timing Flags'!AJ147","v":"2021-12-01"},{"$f":"'Timing Flags'!AK147","v":"2022-01-01"},{"$f":"'Timing Flags'!AL147","v":"2022-02-01"},{"$f":"'Timing Flags'!AM147","v":"2022-03-01"},{"$f":"'Timing Flags'!AN147","v":"2022-04-01"},{"$f":"'Timing Flags'!AO147","v":"2022-05-01"},{"$f":"'Timing Flags'!AP147","v":"2022-06-01"},{"$f":"'Timing Flags'!AQ147","v":"2022-07-01"},{"$f":"'Timing Flags'!AR147","v":"2023-01-01"},{"$f":"'Timing Flags'!AS147","v":"2023-07-01"},{"$f":"'Timing Flags'!AT147","v":"2024-01-01"},{"$f":"'Timing Flags'!AU147","v":"2024-07-01"},{"$f":"'Timing Flags'!AV147","v":"2025-01-01"},{"$f":"'Timing Flags'!AW147","v":"2025-07-01"},{"$f":"'Timing Flags'!AX147","v":"2026-01-01"},{"$f":"'Timing Flags'!AY147","v":"2026-07-01"},{"$f":"'Timing Flags'!AZ147","v":"2027-01-01"},{"$f":"'Timing Flags'!BA147","v":"2027-07-01"},{"$f":"'Timing Flags'!BB147","v":"2028-01-01"},{"$f":"'Timing Flags'!BC147","v":"2028-07-01"},{"$f":"'Timing Flags'!BD147","v":"2029-01-01"},{"$f":"'Timing Flags'!BE147","v":"2029-07-01"},{"$f":"'Timing Flags'!BF147","v":"2030-01-01"},{"$f":"'Timing Flags'!BG147","v":"2030-07-01"},{"$f":"'Timing Flags'!BH147","v":"2031-01-01"},{"$f":"'Timing Flags'!BI147","v":"2031-07-01"},{"$f":"'Timing Flags'!BJ147","v":"2032-01-01"},{"$f":"'Timing Flags'!BK147","v":"2032-07-01"},{"$f":"'Timing Flags'!BL147","v":"2033-01-01"},{"$f":"'Timing Flags'!BM147","v":"2033-07-01"},{"$f":"'Timing Flags'!BN147","v":"2034-01-01"},{"$f":"'Timing Flags'!BO147","v":"2034-07-01"},{"$f":"'Timing Flags'!BP147","v":"2035-01-01"},{"$f":"'Timing Flags'!BQ147","v":"2035-07-01"},{"$f":"'Timing Flags'!BR147","v":"2036-01-01"},{"$f":"'Timing Flags'!BS147","v":"2036-07-01"},{"$f":"'Timing Flags'!BT147","v":"2037-01-01"},{"$f":"'Timing Flags'!BU147","v":"2037-07-01"},{"$f":"'Timing Flags'!BV147","v":"2038-01-01"},{"$f":"'Timing Flags'!BW147","v":"2038-07-01"},{"$f":"'Timing Flags'!BX147","v":"2039-01-01"},{"$f":"'Timing Flags'!BY147","v":"2039-07-01"},{"$f":"'Timing Flags'!BZ147","v":"2040-01-01"},{"$f":"'Timing Flags'!CA147","v":"2040-07-01"},{"$f":"'Timing Flags'!CB147","v":"2041-01-01"},{"$f":"'Timing Flags'!CC147","v":"2041-07-01"},{"$f":"'Timing Flags'!CD147","v":"2042-01-01"},{"$f":"'Timing Flags'!CE147","v":"2042-07-01"},{"$f":"'Timing Flags'!CF147","v":"2043-01-01"},{"$f":"'Timing Flags'!CG147","v":"2043-07-01"},{"$f":"'Timing Flags'!CH147","v":"2044-01-01"},{"$f":"'Timing Flags'!CI147","v":"2044-07-01"},{"$f":"'Timing Flags'!CJ147","v":"2045-01-01"},{"$f":"'Timing Flags'!CK147","v":"2045-07-01"},{"$f":"'Timing Flags'!CL147","v":"2046-01-01"},{"$f":"'Timing Flags'!CM147","v":"2046-07-01"},{"$f":"'Timing Flags'!CN147","v":"2047-01-01"},{"$f":"'Timing Flags'!CO147","v":"2047-07-01"},{"$f":"'Timing Flags'!CP147","v":"2048-01-01"},{"$f":"'Timing Flags'!CQ147","v":"2048-07-01"},{"$f":"'Timing Flags'!CR147","v":"2049-01-01"},{"$f":"'Timing Flags'!CS147","v":"2049-07-01"},{"$f":"'Timing Flags'!CT147","v":"2050-01-01"},{"$f":"'Timing Flags'!CU147","v":"2050-07-01"},{"$f":"'Timing Flags'!CV147","v":"2051-01-01"},{"$f":"'Timing Flags'!CW147","v":"2051-07-01"},{"$f":"'Timing Flags'!CX147","v":"2052-01-01"},{"$f":"'Timing Flags'!CY147","v":"2052-07-01"},{"$f":"'Timing Flags'!CZ147","v":"2053-01-01"},{"$f":"'Timing Flags'!DA147","v":"2053-07-01"},{"$f":"'Timing Flags'!DB147","v":"2054-01-01"},{"$f":"'Timing Flags'!DC147","v":"2054-07-01"},{"$f":"'Timing Flags'!DD147","v":"2055-01-01"},{"$f":"'Timing Flags'!DE147","v":"2055-07-01"},{"$f":"'Timing Flags'!DF147","v":"2056-01-01"},{"$f":"'Timing Flags'!DG147","v":"2056-07-01"},{"$f":"'Timing Flags'!DH147","v":"2057-01-01"}]
[null,"End of Period",null,null,null,null,{"$f":"'Timing Flags'!L148","v":"2019-12-31"},{"$f":"'Timing Flags'!M148","v":"2020-01-31"},{"$f":"'Timing Flags'!N148","v":"2020-02-29"},{"$f":"'Timing Flags'!O148","v":"2020-03-31"},{"$f":"'Timing Flags'!P148","v":"2020-04-30"},{"$f":"'Timing Flags'!Q148","v":"2020-05-31"},{"$f":"'Timing Flags'!R148","v":"2020-06-30"},{"$f":"'Timing Flags'!S148","v":"2020-07-31"},{"$f":"'Timing Flags'!T148","v":"2020-08-31"},{"$f":"'Timing Flags'!U148","v":"2020-09-30"},{"$f":"'Timing Flags'!V148","v":"2020-10-31"},{"$f":"'Timing Flags'!W148","v":"2020-11-30"},{"$f":"'Timing Flags'!X148","v":"2020-12-31"},{"$f":"'Timing Flags'!Y148","v":"2021-01-31"},{"$f":"'Timing Flags'!Z148","v":"2021-02-28"},{"$f":"'Timing Flags'!AA148","v":"2021-03-31"},{"$f":"'Timing Flags'!AB148","v":"2021-04-30"},{"$f":"'Timing Flags'!AC148","v":"2021-05-31"},{"$f":"'Timing Flags'!AD148","v":"2021-06-30"},{"$f":"'Timing Flags'!AE148","v":"2021-07-31"},{"$f":"'Timing Flags'!AF148","v":"2021-08-31"},{"$f":"'Timing Flags'!AG148","v":"2021-09-30"},{"$f":"'Timing Flags'!AH148","v":"2021-10-31"},{"$f":"'Timing Flags'!AI148","v":"2021-11-30"},{"$f":"'Timing Flags'!AJ148","v":"2021-12-31"},{"$f":"'Timing Flags'!AK148","v":"2022-01-31"},{"$f":"'Timing Flags'!AL148","v":"2022-02-28"},{"$f":"'Timing Flags'!AM148","v":"2022-03-31"},{"$f":"'Timing Flags'!AN148","v":"2022-04-30"},{"$f":"'Timing Flags'!AO148","v":"2022-05-31"},{"$f":"'Timing Flags'!AP148","v":"2022-06-30"},{"$f":"'Timing Flags'!AQ148","v":"2022-12-31"},{"$f":"'Timing Flags'!AR148","v":"2023-06-30"},{"$f":"'Timing Flags'!AS148","v":"2023-12-31"},{"$f":"'Timing Flags'!AT148","v":"2024-06-30"},{"$f":"'Timing Flags'!AU148","v":"2024-12-31"},{"$f":"'Timing Flags'!AV148","v":"2025-06-30"},{"$f":"'Timing Flags'!AW148","v":"2025-12-31"},{"$f":"'Timing Flags'!AX148","v":"2026-06-30"},{"$f":"'Timing Flags'!AY148","v":"2026-12-31"},{"$f":"'Timing Flags'!AZ148","v":"2027-06-30"},{"$f":"'Timing Flags'!BA148","v":"2027-12-31"},{"$f":"'Timing Flags'!BB148","v":"2028-06-30"},{"$f":"'Timing Flags'!BC148","v":"2028-12-31"},{"$f":"'Timing Flags'!BD148","v":"2029-06-30"},{"$f":"'Timing Flags'!BE148","v":"2029-12-31"},{"$f":"'Timing Flags'!BF148","v":"2030-06-30"},{"$f":"'Timing Flags'!BG148","v":"2030-12-31"},{"$f":"'Timing Flags'!BH148","v":"2031-06-30"},{"$f":"'Timing Flags'!BI148","v":"2031-12-31"},{"$f":"'Timing Flags'!BJ148","v":"2032-06-30"},{"$f":"'Timing Flags'!BK148","v":"2032-12-31"},{"$f":"'Timing Flags'!BL148","v":"2033-06-30"},{"$f":"'Timing Flags'!BM148","v":"2033-12-31"},{"$f":"'Timing Flags'!BN148","v":"2034-06-30"},{"$f":"'Timing Flags'!BO148","v":"2034-12-31"},{"$f":"'Timing Flags'!BP148","v":"2035-06-30"},{"$f":"'Timing Flags'!BQ148","v":"2035-12-31"},{"$f":"'Timing Flags'!BR148","v":"2036-06-30"},{"$f":"'Timing Flags'!BS148","v":"2036-12-31"},{"$f":"'Timing Flags'!BT148","v":"2037-06-30"},{"$f":"'Timing Flags'!BU148","v":"2037-12-31"},{"$f":"'Timing Flags'!BV148","v":"2038-06-30"},{"$f":"'Timing Flags'!BW148","v":"2038-12-31"},{"$f":"'Timing Flags'!BX148","v":"2039-06-30"},{"$f":"'Timing Flags'!BY148","v":"2039-12-31"},{"$f":"'Timing Flags'!BZ148","v":"2040-06-30"},{"$f":"'Timing Flags'!CA148","v":"2040-12-31"},{"$f":"'Timing Flags'!CB148","v":"2041-06-30"},{"$f":"'Timing Flags'!CC148","v":"2041-12-31"},{"$f":"'Timing Flags'!CD148","v":"2042-06-30"},{"$f":"'Timing Flags'!CE148","v":"2042-12-31"},{"$f":"'Timing Flags'!CF148","v":"2043-06-30"},{"$f":"'Timing Flags'!CG148","v":"2043-12-31"},{"$f":"'Timing Flags'!CH148","v":"2044-06-30"},{"$f":"'Timing Flags'!CI148","v":"2044-12-31"},{"$f":"'Timing Flags'!CJ148","v":"2045-06-30"},{"$f":"'Timing Flags'!CK148","v":"2045-12-31"},{"$f":"'Timing Flags'!CL148","v":"2046-06-30"},{"$f":"'Timing Flags'!CM148","v":"2046-12-31"},{"$f":"'Timing Flags'!CN148","v":"2047-06-30"},{"$f":"'Timing Flags'!CO148","v":"2047-12-31"},{"$f":"'Timing Flags'!CP148","v":"2048-06-30"},{"$f":"'Timing Flags'!CQ148","v":"2048-12-31"},{"$f":"'Timing Flags'!CR148","v":"2049-06-30"},{"$f":"'Timing Flags'!CS148","v":"2049-12-31"},{"$f":"'Timing Flags'!CT148","v":"2050-06-30"},{"$f":"'Timing Flags'!CU148","v":"2050-12-31"},{"$f":"'Timing Flags'!CV148","v":"2051-06-30"},{"$f":"'Timing Flags'!CW148","v":"2051-12-31"},{"$f":"'Timing Flags'!CX148","v":"2052-06-30"},{"$f":"'Timing Flags'!CY148","v":"2052-12-31"},{"$f":"'Timing Flags'!CZ148","v":"2053-06-30"},{"$f":"'Timing Flags'!DA148","v":"2053-12-31"},{"$f":"'Timing Flags'!DB148","v":"2054-06-30"},{"$f":"'Timing Flags'!DC148","v":"2054-12-31"},{"$f":"'Timing Flags'!DD148","v":"2055-06-30"},{"$f":"'Timing Flags'!DE148","v":"2055-12-31"},{"$f":"'Timing Flags'!DF148","v":"2056-06-30"},{"$f":"'Timing Flags'!DG148","v":"2056-12-31"},{"$f":"'Timing Flags'!DH148","v":"2057-06-30"}]
[]
[]
[]
["Project IRR and Cash Flow"]
[null,"Pre-tax Cash Flow and IRR"]
[null,null,"EBITDA",null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3254.8525691658169},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4779.9388316444474},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4002.4109067697054},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4749.8268311514721},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3968.9060019482158},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4713.5174554250252},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3935.0141773207392},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4676.8135629664212},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3900.6875235283883},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4639.6171530318024},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3865.8349328998256},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4601.8155243568281},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3830.3613076785255},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4563.4322339995069},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3794.3794283625812},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4524.5081875133028},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3757.8341847139018},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4484.976671451197},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3720.681496178915},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4444.7794142661614},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3682.8570230071537},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4403.935291436057},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3644.4557771965365},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4362.4783149236191},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3605.4278703299283},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4320.3641254593094},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3565.7451032579047},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4277.5198463256638},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3525.3320297639048},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4234.0063165890451},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3484.3390502168131},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4189.8938609283878},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3442.741902322718},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4145.1959361366853},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3400.563622274517},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4099.8635023632432},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3357.7334663477727},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4053.9710809047338},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3314.407964921179},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4007.5675346807802},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1862.6835767102552},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1459.1697447549579},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1098.9222835887697},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1479.6156893941547},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1113.9169223498689},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1502.4392614089625},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1129.7545737365958},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1525.4845659969199},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1145.7175725025518},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1548.7902997487272},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1161.8218822782901},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1572.4773350702908},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1178.2368087650375},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1596.5015482000952},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1194.7144822653534},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1620.7886650217001},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1211.3784364616772},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1645.4152436231777},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1228.2291067032725},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1670.4616326691312},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":263.22371485455187},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0}]
[null,null,"Development Cost",null,null,null,null,{"$f":"LOOKUP(H3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":1029.685157421289},{"$f":"LOOKUP(I3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(J3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(K3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(L3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(M3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(N3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(O3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(P3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(Q3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":278.35627640725085},{"$f":"LOOKUP(R3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(S3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(T3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(U3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(V3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(W3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(X3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":66.444050701921753},{"$f":"LOOKUP(Y3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(Z3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AA3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AB3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AC3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AD3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AE3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AF3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AG3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AH3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AI3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AJ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AK3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AL3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AM3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AN3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AO3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AP3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AQ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AR3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AS3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AT3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AU3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AV3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AW3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AX3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AY3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(AZ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BA3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BB3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BC3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BD3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BE3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BF3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BG3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BH3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BI3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BJ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BK3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BL3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BM3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BN3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BO3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BP3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BQ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BR3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BS3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BT3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BU3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BV3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BW3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BX3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BY3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(BZ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CA3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CB3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CC3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CD3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CE3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CF3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CG3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CH3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CI3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CJ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CK3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CL3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CM3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CN3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CO3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CP3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CQ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CR3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CS3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CT3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CU3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CV3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CW3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CX3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CY3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(CZ3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(DA3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(DB3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0},{"$f":"LOOKUP(DC3,'Development Expenditures'!4:4,'Development Expenditures'!125:125)","v":0}]
[null,null,"Capital Expenditures without Development",null,null,null,null,{"$f":"LOOKUP(H3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(I3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(J3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(K3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(L3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(M3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(N3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(O3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(P3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(Q3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(R3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(S3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(T3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(U3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(V3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(W3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(X3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(Y3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":12389.617165406524},{"$f":"LOOKUP(Z3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AA3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AB3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3550.0355998506011},{"$f":"LOOKUP(AC3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AD3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AE3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AF3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AG3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3550.0355998506011},{"$f":"LOOKUP(AH3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AI3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3549.4268360874671},{"$f":"LOOKUP(AJ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":3554.2969461925295},{"$f":"LOOKUP(AK3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AL3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AM3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AN3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AO3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AP3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AQ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AR3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AS3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AT3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AU3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AV3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AW3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AX3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AY3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(AZ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BA3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BB3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BC3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BD3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BE3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BF3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BG3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BH3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BI3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BJ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BK3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BL3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BM3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BN3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BO3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BP3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BQ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BR3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BS3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BT3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BU3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BV3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BW3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BX3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BY3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(BZ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CA3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CB3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CC3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CD3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CE3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CF3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CG3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CH3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CI3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CJ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CK3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CL3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CM3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CN3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CO3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CP3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CQ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CR3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CS3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CT3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CU3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CV3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CW3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CX3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CY3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(CZ3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(DA3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(DB3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0},{"$f":"LOOKUP(DC3,'Capital Expenditures'!4:4,'Capital Expenditures'!145:145)","v":0}]
[null,null,"Non-Refundable VAT",null,null,null,null,{"$f":"LOOKUP(H3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(I3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(J3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(K3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(L3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(M3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(N3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(O3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(P3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(Q3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(R3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(S3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(T3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(U3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(V3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(W3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(X3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(Y3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":205.00912814899513},{"$f":"LOOKUP(Z3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AA3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AB3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.741904088477682},{"$f":"LOOKUP(AC3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AD3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AE3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AF3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AG3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.741904088477682},{"$f":"LOOKUP(AH3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AI3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.731830966228408},{"$f":"LOOKUP(AJ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":58.812415944222415},{"$f":"LOOKUP(AK3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AL3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AM3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AN3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AO3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AP3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AQ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AR3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AS3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AT3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AU3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AV3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AW3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AX3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AY3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(AZ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BA3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BB3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BC3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BD3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BE3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BF3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BG3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BH3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BI3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BJ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BK3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BL3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BM3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BN3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BO3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BP3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BQ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BR3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BS3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BT3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BU3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BV3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BW3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BX3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BY3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(BZ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CA3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CB3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CC3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CD3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CE3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CF3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CG3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CH3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CI3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CJ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CK3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CL3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CM3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CN3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CO3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CP3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CQ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CR3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CS3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CT3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CU3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CV3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CW3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CX3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CY3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(CZ3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(DA3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(DB3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0},{"$f":"LOOKUP(DC3,'Capital Expenditures'!4:4,'Capital Expenditures'!147:147)","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,{"$f":"H9-H10-H11-H12","v":-1029.685157421289},{"$f":"I9-I10-I11-I12","v":-278.35627640725085},-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-12594.626293555519,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3613.1093621367518,0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,3865.8349328998256,4601.8155243568281,3830.3613076785255,4563.4322339995069,3794.3794283625812,4524.5081875133028,3757.8341847139018,4484.976671451197,3720.681496178915,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4362.4783149236191,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,3484.3390502168131,4189.8938609283878,3442.741902322718,4145.1959361366853,3400.563622274517,{"$f":"BU9-BU10-BU11-BU12","v":4099.8635023632432},3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,1596.5015482000952,1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,0,0,0,0,0,0,0,0]
[null,null,"IRR",null,null,null,{"$f":"XIRR(H13:DC13,H3:DC3)","v":0.12919779419898988}]
[]
[null,"After-tax Cash Flow"]
[null,null,"Depreciation on Non-Financal Costs",null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":14815.249999999995},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":17778.299999999992},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":5926.0999999999976},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":592.60999999999979},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!139:139)","v":0}]
[null,null,"EBIT",null,null,null,null,{"$f":"H9-H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3254.8525691658169,4779.9388316444474,{"$f":"AN9-AN17","v":4002.4109067697054},4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,-10949.41506710017,-13176.484475643163,-2095.7386923214722,1007.7722339995084,238.71942836258268,968.84818751330431,202.17418471390329,929.31667145119854,3128.0714961789154,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4362.4783149236191,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,3484.3390502168131,4189.8938609283878,3442.741902322718,4145.1959361366853,{"$f":"BT9-BT17","v":3400.563622274517},4099.8635023632432,3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,1596.5015482000952,1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,0,0,0,0,{"$f":"CZ9-CZ17","v":0},{"$f":"DA9-DA17","v":0},{"$f":"DB9-DB17","v":0},{"$f":"DC9-DC17","v":0}]
[null,null,"Opening NOL",null,null,null,null,{"$f":"G22","v":0},{"$f":"H22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10949.41506710017,24125.899542743333,26221.638235064805,25213.866001065297,24975.146572702713,24006.29838518941,23804.124200475508,22874.80752902431,19746.736032845394,15301.956618579232,11619.099595572079,7215.1643041360221,3570.7085269394856,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: NOL Created from Negative EBIT",null,null,null,null,{"$f":"MAX(-H18,0)","v":0},{"$f":"MAX(-I18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10949.41506710017,13176.484475643163,2095.7386923214722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BU18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: NOL Used from Positive EBIT",null,null,null,null,{"$f":"MIN(MAX(H18,0),H19)","v":0},{"$f":"MIN(MAX(I18,0),I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1007.7722339995084,238.71942836258268,968.84818751330431,202.17418471390329,929.31667145119854,3128.0714961789154,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,3570.7085269394856,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BU18,0),BU19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing NOL",null,null,null,null,{"$f":"H19+H20-H21","v":0},{"$f":"I19+I20-I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10949.41506710017,24125.899542743333,26221.638235064805,25213.866001065297,24975.146572702713,24006.29838518941,23804.124200475508,22874.80752902431,19746.736032845394,15301.956618579232,11619.099595572079,7215.1643041360221,3570.7085269394856,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU19+BU20-BU21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Adjuted EBIT",null,null,null,null,{"$f":"H18+H20-H21","v":0},{"$f":"I18+I20-I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,0,0,0,0,0,0,0,0,0,0,0,0,0,791.76978798413347,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,3484.3390502168131,4189.8938609283878,3442.741902322718,4145.1959361366853,3400.563622274517,{"$f":"BU18+BU20-BU21","v":4099.8635023632432},3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,1596.5015482000952,1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Rate",null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34}]
[null,null,"Operating Taxes",null,null,null,null,{"$f":"H23*H24","v":0},{"$f":"I23*I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1577.469832030813,0,0,0,0,0,0,0,0,0,0,0,0,0,269.20172791460539,1225.8454759121757,1468.9238026561652,1212.3533351076876,1454.3567477507258,1198.6128901197278,1439.5621476402755,1184.6752770737166,1424.5639127156519,1170.5322467897242,1409.3666182864731,1156.1916315733358,{"$f":"BU23*BU24","v":1393.9535908035027},1141.6293785582427,1378.3501675076095,1126.8987080732009,1362.5729617914653,633.31241608148684,496.11771321668573,373.63357642018173,503.06933439401263,378.73175359895544,510.8293488790473,384.11655507044259,518.66475243895275,389.54397465086765,526.58870191456731,395.01943997461865,534.64229392389893,400.60051498011279,542.81052638803237,406.20292397022018,551.06814610737808,411.86866839697029,559.4411828318805,417.59789627911266,567.95695510750465,89.496063050547647,0,0,0,0,0,0,0,0,0]
[]
[null,null,"After-Tax Cash Flow",null,null,null,null,{"$f":"H13-H25","v":-1029.685157421289},{"$f":"I13-I25","v":-278.35627640725085},-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-12594.626293555519,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3613.1093621367518,0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,3062.1473210009895,3865.8349328998256,4601.8155243568281,3830.3613076785255,4563.4322339995069,3794.3794283625812,4524.5081875133028,3757.8341847139018,4484.976671451197,3720.681496178915,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4093.2765870090138,2379.5823944177528,2851.4403228031442,2353.3917681502171,2823.163098574938,2326.7191396441767,2794.4441689487694,2299.6637731430965,2765.3299482127359,2272.2096555329936,2735.8293178502122,2244.3719907011809,{"$f":"BU13-BU25","v":2705.9099115597405},2216.1040877895302,2675.6209133971242,2187.5092568479781,2644.9945728893149,1229.3711606287684,963.05203153827222,725.28870716858796,976.54635500014206,735.18516875091336,991.60991252991516,745.63801866615324,1006.8198135579671,756.17359785168412,1022.2015978341599,766.80244230367146,1037.8350411463919,777.63629378492465,1053.6910218120629,788.51155829513323,1069.7205189143219,799.50976806470692,1085.9740607912972,810.6312104241598,1102.5046775616265,173.72765180400421,0,0,0,0,0,0,0,0,0]
[null,null,"After-tax IRR",null,null,null,{"$f":"XIRR(H27:DC27,H3:DC3)","v":0.11750862002372742}]
[]
["Debt IRR"]
[]
[null,"Debt Draws",null,null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":15108.053217803536},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2832.2803685539629},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2851.2594012692443},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2865.5357341955491},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2889.5797765534762},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2902.4130464621244},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2928.4218719128803},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2948.067791878701},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2942.9853926562769},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2987.5978023935168},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":2997.927582071668},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":3579.8840144662636},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!42:42)","v":0}]
[null,"Add: Interest During Construction",null,null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":104.0776999448688},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":123.58896470601832},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":138.6106199175116},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":162.97133119477579},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":176.97805665583843},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":202.87172619777212},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":223.04529909317196},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":219.80380307591676},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":263.62810991996849},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":275.04129602452844},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":304.86172923517313},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!23:23)","v":0}]
[null,"Add: Fees During Construction",null,null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":549.44466351586368},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":57.307358681171266},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":61.789676261435339},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":64.163254575782787},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":70.836976671014753},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":72.977395448101106},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":80.00328363116256},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":84.637753080105767},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":80.6610576436955},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":93.960831243018447},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":95.505436924692077},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":103.43341946407901},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!287:287)","v":0}]
[null,"Add: Interest Expense",null,null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1945.249577342166},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1967.4896869592717},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1941.6513014237044},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1926.7456332356892},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1888.1358080588182},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1860.9719048320383},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1830.0168994952166},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1800.9072027595298},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1767.3212271403436},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1736.0435296804862},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1699.5406298181763},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1675.002631744999},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1626.5771348245214},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1590.2255010521828},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1546.9353796723994},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1507.5962170547273},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1460.3296334636511},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1417.6628894550381},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1365.981350696436},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1326.8592651487063},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1263.3910697231374},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1212.9104954259979},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1150.9032534015585},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1095.8257720433041},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":1027.7651878178692},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":967.56476570312429},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":892.77273920238326},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":831.40599222384753},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":744.81409004735212},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":672.55378376550379},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":581.96062904511143},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":502.73837843727671},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":403.16768280225762},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":316.40374507747748},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":206.91883544924369},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":112.38291128345449},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.582031543677052E-9},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!32:32)","v":3.5624576008154286E-9}]
[null,"Add: Repayments",null,null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":-812.71702899556885},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":901.19922371183702},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":366.53282429545879},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":949.42193057879604},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":416.52744763671217},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1012.6260416321775},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":472.49021840237083},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1069.2066427830309},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":534.56549378672707},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1132.1705059386979},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":603.39339524206616},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1190.790907880594},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":679.03600867141995},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1279.3678065446982},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":763.66394064514361},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1365.9855562912937},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":857.64067556914915},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1462.3990646082648},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":962.0184970753271},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1560.6933301369393},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1077.4483012051885},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1688.6455427680578},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1206.3064090018408},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1821.6788102692035},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1349.6098080319464},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1969.8766333324647},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1509.0183683246521},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":2129.3090699138202},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1686.023503809794},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":2318.5697995239948},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":1880.1627498003013},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":2516.3851086305285},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":2090.7898920238472},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":2735.0014363289542},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":2324.6538729292424},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":2763.5142118001422},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!35:35)","v":0}]
[null,"Add: Witholding Tax",null,null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":157.72293870341855},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":159.52619083453556},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":157.43118660192204},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":156.22261891100152},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":153.09209254530947},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":150.88961390530039},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":148.3797486077201},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":146.01950292644824},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":143.29631571408186},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":140.76028619030967},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":137.80059160687915},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":135.81102419554031},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":131.88463255333954},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":128.9372027880147},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":125.42719294641074},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":122.23753111254541},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":118.40510541597155},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":114.94563968554348},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":110.75524465106241},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":107.5831836607058},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":102.43711376133547},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":98.344094223729599},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":93.31648000553173},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":88.850738273781417},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":83.332312525773204},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":78.451197219172172},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":72.386978854247218},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":67.411296666798421},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":60.390331625460931},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":54.531387872878668},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":47.185996949603577},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":40.762571224643978},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":32.689271578561431},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":25.654357708984662},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":16.777202874262997},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":9.1121279419017043},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.9043499002786926E-10},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!33:33)","v":2.8884791357962895E-10}]
[null,"Add: Other Fees",null,null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0}]
[null,null,"Net Debt Cash Flow",null,null,null,null,{"$f":"H38+H37+H36+H35+H34+H33-H32-0.0000000000000000001","v":-9.9999999999999998E-20},{"$f":"I38+I37+I36+I35+I34+I33-I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14558.608554287672,-2670.8953099279229,-2665.8807603017908,-2662.7618597022547,-2655.7714686876857,-2652.4575943581849,-2645.5468620839456,-2640.3847397054233,-2642.5205319366646,-2630.0088612305299,-2627.3808491224472,-3171.5888657670116,0,1315.2554870500157,3053.2151015056443,2490.6153123210852,3057.3901827254867,2482.7553482408398,3049.4875603695164,2475.8868665053078,3041.133348469009,2470.1830366411523,3033.9743218094936,2465.7346166671214,3026.6045638211335,2462.4977760492811,3023.5305103848959,2461.0265132639538,3020.8193044585664,2461.3754144487721,3020.0075937488464,2463.7550924228253,3020.1357789463514,2468.2764846896616,3024.9001324177852,2475.5261424089313,3031.3553205862891,2485.7073083755886,3040.892596254761,2499.1780863812828,3053.1263588044662,2516.2279254826071,3070.6549711623775,2534.3093757950164,3084.8860582924494,2551.6468464046666,3102.0595391154166,2548.3499112527488,{"$f":"BU38+BU37+BU36+BU35+BU34+BU33-BU32","v":2885.0092510254985},3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9]
[null,null,"Debt IRR",null,null,null,{"$f":"XIRR(H39:DC39,H3:DC3)","v":9.3864974379539487E-2}]
[]
[null,"Tax Rate",null,null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!110:110)","v":0.34}]
[null,"Tax Shield on Interest and Witholding",null,null,null,null,null,{"$f":"H42*(H35+H37)","v":0},{"$f":"I42*(I35+I37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,638.11329739607061,624.69601528451892,615.67664301978346,597.87700090847272,584.51531930566716,568.60327469039555,554.14347437687275,536.7698112190717,521.08689990779783,502.09044241814951,487.71043259520013,464.38158238472084,445.82656048090735,423.03470935841068,402.79001350780914,377.77315011683845,355.6454273935808,328.15430413925441,305.59787822281965,273.76950336875643,247.20895835705005,213.90985283820311,184.79032288505306,148.19136448947847,116.29975494739713,76.056653029992276,{"$f":"BU42*(BU35+BU37)","v":41.308313336621111},1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3094438748943196E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3166386214596733E-9,1.3094438748943196E-9]
[null,null,"Net Cash Flow plus Tax Shield",null,null,null,null,{"$f":"H39-H43","v":-9.9999999999999998E-20},{"$f":"I39-I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14558.608554287672,-2670.8953099279229,-2665.8807603017908,-2662.7618597022547,-2655.7714686876857,-2652.4575943581849,-2645.5468620839456,-2640.3847397054233,-2642.5205319366646,-2630.0088612305299,-2627.3808491224472,-3171.5888657670116,0,1315.2554870500157,3053.2151015056443,2490.6153123210852,3057.3901827254867,2482.7553482408398,3049.4875603695164,2475.8868665053078,3041.133348469009,2470.1830366411523,2395.8610244134229,1841.0386013826023,2410.92792080135,1864.6207751408083,2439.0151910792288,1892.4232385735581,2466.6758300816937,1924.6056032297004,2498.9206938410484,1961.6646500046759,2532.4253463511513,2003.8949023049408,2579.0735719368777,2052.4914330505208,2628.5653070784801,2107.9341582587504,2685.2471688611804,2171.0237822420286,2747.5284805816464,2242.4584221138507,2823.4460128053274,2320.3995229568131,2900.0957354073962,2403.4554819151881,2985.7597841680195,2472.2932582227568,{"$f":"BU39-BU43","v":2843.7009376888773},2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.555827912245248E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.555827912245248E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.555827912245248E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.5418616395007382E-9,2.555827912245248E-9,2.555827912245248E-9,2.555827912245248E-9,2.5418616395007382E-9]
[null,null,"Net of Tax IRR",null,null,null,null,{"$f":"XIRR(H44:DC44,H3:DC3)","v":7.9362085461616536E-2}]
[]
[null,"Cash Flow without Fees"]
[null,null,"Debt IRR without Fees"]
[]
["Equity IRR"]
[]
[null,"Equity IRR with Development as Dividend"]
[null,null,"Total Equity Contributions During Construction",null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":5036.0177392678452},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":944.09345618465431},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":950.4198004230816},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":955.17857806518305},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":963.1932588511587},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":967.47101548737476},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":976.14062397096018},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":982.68926395956703},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":980.99513088542562},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":995.86593413117225},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":999.3091940238894},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":1193.2946714887546},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!41:41)","v":0}]
[null,null,"Total Equity Contributions During Development",null,null,null,null,{"$f":"H10","v":1029.685157421289},{"$f":"I10","v":278.35627640725085},278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,278.35627640725085,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,66.444050701921753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Development Cost During Construction",null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":3999.9999999999982},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!15:15)","v":0}]
[null,null,"Add: Development Fee During Construction",null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":3000},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0}]
[null,null,"Dividends",null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":567.56992742652801},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1099.2956543650616},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":904.91306559778513},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1065.9846301056114},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":882.46159834739092},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1043.9707021525173},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":858.60850943055789},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1018.8933209101392},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":833.40753818793587},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":992.39202489741115},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":806.7032492408473},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1087.8356608775932},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":917.8563511766281},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1082.0860075057619},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":911.64599096436177},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1075.1661910429254},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":905.40203444648455},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1068.1947691214186},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":929.11346979694622},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1085.8453250515629},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":912.47334046277865},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1068.7631736838082},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":895.00289307341677},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1050.1691204969347},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":876.63917227391153},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1030.6311577955639},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":857.29915221688066},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1009.6539867093029},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":836.88809804822995},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":988.36113930901729},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":818.58739463898519},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":741.93483877731069},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-175.16299404214215},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-116.49190583674226},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-244.59163573346632},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-75.108033989302839},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":2237.5530933007467},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":2695.7300409472386},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":2201.8032149420787},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":2664.5426173178303},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1646.2499559715027},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":964.78871264974134},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":730.18475168133693},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":978.03083189930942},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":739.98746692747534},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":993.04507353423594},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":750.55646945159469},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1008.2514642095229},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":761.21036165463568},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1023.6279048908498},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":771.95587812386486},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1039.2263819032798},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":782.90833928608254},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1055.0934482110356},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":793.90507814521561},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1071.1090498459353},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":805.0277069472661},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1087.3474895702002},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":816.27658550635954},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":1103.8365172374581},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":437.61144990825193},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7419199145989153E-9},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7679744196241836E-9},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7419199145989153E-9},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7679744196241836E-9},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7419199145989153E-9},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7679744196241836E-9},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7679744196241836E-9},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7679744196241836E-9},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!39:39)","v":-4.7419199145989153E-9}]
[null,null,"Net Equity Cash Flow",null,null,null,null,{"$f":"H57+H56+H55-H54-H53","v":-1029.685157421289},{"$f":"I57+I56+I55-I54-I53","v":-278.35627640725085},-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,1963.982260732153,-944.09345618465431,-950.4198004230816,-955.17857806518305,-963.1932588511587,-967.47101548737476,-976.14062397096018,-982.68926395956703,-980.99513088542562,-995.86593413117225,-999.3091940238894,-1193.2946714887546,0,567.56992742652801,1099.2956543650616,904.91306559778513,1065.9846301056114,882.46159834739092,1043.9707021525173,858.60850943055789,1018.8933209101392,833.40753818793587,992.39202489741115,806.7032492408473,1087.8356608775932,917.8563511766281,1082.0860075057619,911.64599096436177,1075.1661910429254,905.40203444648455,1068.1947691214186,929.11346979694622,1085.8453250515629,912.47334046277865,1068.7631736838082,895.00289307341677,1050.1691204969347,876.63917227391153,1030.6311577955639,857.29915221688066,1009.6539867093029,836.88809804822995,988.36113930901729,818.58739463898519,741.93483877731069,-175.16299404214215,-116.49190583674226,-244.59163573346632,{"$f":"BU57+BU56+BU55-BU54-BU53","v":-75.108033989302839},2237.5530933007467,2695.7300409472386,2201.8032149420787,2664.5426173178303,1646.2499559715027,964.78871264974134,730.18475168133693,978.03083189930942,739.98746692747534,993.04507353423594,750.55646945159469,1008.2514642095229,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7419199145989153E-9]
[]
[null,null,"Equity IRR",null,null,null,{"$f":"XIRR(H58:DC58,H3:DC3)","v":0.13090084195137025}]
[]
[null,"Equity IRR without Development Fee as Cash Flow",null,null,null,null,null,{"$f":"H58-H56","v":-1029.685157421289},{"$f":"I58-I56","v":-278.35627640725085},-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-1036.017739267847,-944.09345618465431,-950.4198004230816,-955.17857806518305,-963.1932588511587,-967.47101548737476,-976.14062397096018,-982.68926395956703,-980.99513088542562,-995.86593413117225,-999.3091940238894,-1193.2946714887546,0,567.56992742652801,1099.2956543650616,904.91306559778513,1065.9846301056114,882.46159834739092,1043.9707021525173,858.60850943055789,1018.8933209101392,833.40753818793587,992.39202489741115,806.7032492408473,1087.8356608775932,917.8563511766281,1082.0860075057619,911.64599096436177,1075.1661910429254,905.40203444648455,1068.1947691214186,929.11346979694622,1085.8453250515629,912.47334046277865,1068.7631736838082,895.00289307341677,1050.1691204969347,876.63917227391153,1030.6311577955639,857.29915221688066,1009.6539867093029,836.88809804822995,988.36113930901729,818.58739463898519,741.93483877731069,-175.16299404214215,-116.49190583674226,-244.59163573346632,{"$f":"BU58-BU56","v":-75.108033989302839},2237.5530933007467,2695.7300409472386,2201.8032149420787,2664.5426173178303,1646.2499559715027,964.78871264974134,730.18475168133693,978.03083189930942,739.98746692747534,993.04507353423594,750.55646945159469,1008.2514642095229,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7419199145989153E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7679744196241836E-9,-4.7419199145989153E-9]
[null,null,"Equity IRR",null,null,null,{"$f":"XIRR(H62:DC62,H3:DC3)","v":0.10567701458930973}]
[]
[null,"Witholding Tax on Dividends",null,null,null,{"$f":"1/(1-'Input Constant'!G568)-1","v":8.1081081081080919E-2},null,{"$f":"H62-H57*$F$65","v":-1029.685157421289},{"$f":"I62-I57*$F$65","v":-278.35627640725085},-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-1036.017739267847,-944.09345618465431,-950.4198004230816,-955.17857806518305,-963.1932588511587,-967.47101548737476,-976.14062397096018,-982.68926395956703,-980.99513088542562,-995.86593413117225,-999.3091940238894,-1193.2946714887546,0,521.55074412167448,1010.1635742814082,831.54173595472162,979.55344388083222,810.91065794084579,959.3244290050161,788.99160326051276,936.28034894445238,765.83395401053576,911.92780666248609,741.29487768077877,999.63276945508585,843.43556594609083,994.34930419448415,837.72874845373804,987.9905539313371,831.99105868055358,981.58438243589842,853.77994521881556,997.8038122095445,838.48901556039129,982.10670014187792,822.4350909323291,965.02027288907539,805.56032046791881,947.06646932565354,787.78841014524187,927.79014994908925,769.03230631458985,908.22374963531331,752.21544372231085,681.77795995752888,-160.96058911980631,-107.04661617430372,-224.75988148480693,{"$f":"BU62-BU57*$F$65","v":-69.018193395575594},2056.1298695196056,2477.15733492449,2023.2786299467755,2448.4986213190878,1512.7702298116515,886.56260081327594,670.98058262609356,898.73103471828449,679.98848312254506,912.52790540983858,689.70053949606006,926.50134548983192,699.49060260155727,940.63104773753776,709.36486097868681,954.9647833705817,719.42928474937321,969.54533078851932,729.53439613344153,984.2623701286974,739.7551901677582,999.18417960504905,750.09199749233051,1014.3362590830698,402.12944045623158,-4.3574399215233282E-9,-4.381381899114115E-9,-4.3574399215233282E-9,-4.381381899114115E-9,-4.3574399215233282E-9,-4.381381899114115E-9,-4.381381899114115E-9,-4.381381899114115E-9,-4.3574399215233282E-9]
[null,"Equity IRR without Witholding Tax on Dividend",null,null,null,null,{"$f":"XIRR(H65:DC65,H3:DC3)","v":9.6444839239120506E-2}]
[]
[null,"Shareholder Loan IRR"]
[null,null,"Shareholder Loan Cash Outflow pre-cod",null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":3357.3451595118972},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":652.5240152219626},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":661.23674348577663},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":667.92642483158636},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":678.90883981956983},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":685.1002848773885},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":696.93692386957207},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":706.10380489307818},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":704.43459870190668},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":724.60529401002486},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":729.77360994407809},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":866.24350692009693},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!312:312)","v":0}]
[null,null,"Shareholder Loan Cash Inflows post-cod",null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":879.43652349204933},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":723.93045247822818},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":852.78770408448918},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":705.96927867791283},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":835.17656172201396},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":686.88680754444636},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":815.11465672811141},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":666.7260305503487},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":793.91361991792894},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":645.36259939267791},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":870.2685287020746},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":734.28508094130257},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":865.66880600460956},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":729.31679277148942},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":860.13295283434036},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":724.32162755718764},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":854.55581529713493},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":743.29077583755702},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":868.67626004125032},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":729.97867237022297},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":855.0105389470466},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":716.00231445873351},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":326.16437647175007},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":13.191537003968563},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0.53645583816138753},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":2.1696658343416164E-2},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":8.823307726322574E-4},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":3.5881451420378485E-5},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.4591790244287254E-6},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":5.9015684988006251E-8},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":2.3999711895122489E-9},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-140.13039523371373},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-93.19352466939381},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-195.67330858677306},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-60.086427191442276},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":522.54174006721553},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":21.250030762733445},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":0.85944568862610993},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":3.4950791337461817E-2},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.4135653385373426E-3},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":5.7484990433851911E-5},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":2.3249485019913454E-6},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":9.454790574764817E-8},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":3.8449481670710308E-9},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.5636122546088895E-10},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":6.3239428964181871E-12},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":2.5717367778767329E-13},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.0401246523857033E-14},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":4.2298402530351866E-16},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.7107353912275669E-17},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":6.956990590992101E-19},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":2.8291761736701204E-20},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.1505316439591851E-21},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":4.6532613155682568E-23},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.8923262683310893E-24},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":7.6534084630279718E-26},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":3.1123861082980472E-27},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":1.2587872704672072E-28},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":5.1190682332333155E-30},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":2.0817544148482147E-31},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.7935359316791324E-9},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.8143795356993472E-9},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.7935359316791324E-9},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.8143795356993472E-9},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.7935359316791324E-9},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.8143795356993472E-9},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.8143795356993472E-9},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.8143795356993472E-9},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!42:42)","v":-3.7935359316791324E-9}]
[null,null,"Episolon",null,null,null,null,-1E-14]
[null,null,"Net Cash Flow",null,null,null,null,{"$f":"H70-H69+H71","v":-1E-14},{"$f":"I70-I69+I71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3357.3451595118972,-652.5240152219626,-661.23674348577663,-667.92642483158636,-678.90883981956983,-685.1002848773885,-696.93692386957207,-706.10380489307818,-704.43459870190668,-724.60529401002486,-729.77360994407809,-866.24350692009693,0,0,879.43652349204933,723.93045247822818,852.78770408448918,705.96927867791283,835.17656172201396,686.88680754444636,815.11465672811141,666.7260305503487,793.91361991792894,645.36259939267791,870.2685287020746,734.28508094130257,865.66880600460956,729.31679277148942,860.13295283434036,724.32162755718764,854.55581529713493,743.29077583755702,868.67626004125032,729.97867237022297,855.0105389470466,716.00231445873351,326.16437647175007,13.191537003968563,0.53645583816138753,2.1696658343416164E-2,8.823307726322574E-4,3.5881451420378485E-5,1.4591790244287254E-6,5.9015684988006251E-8,2.3999711895122489E-9,-140.13039523371373,-93.19352466939381,-195.67330858677306,{"$f":"BU70-BU69+BU71","v":-60.086427191442276},522.54174006721553,21.250030762733445,0.85944568862610993,3.4950791337461817E-2,1.4135653385373426E-3,5.7484990433851911E-5,2.3249485019913454E-6,9.454790574764817E-8,3.8449481670710308E-9,1.5636122546088895E-10,6.3239428964181871E-12,2.5717367778767329E-13,1.0401246523857033E-14,4.2298402530351866E-16,1.7107353912275669E-17,6.956990590992101E-19,2.8291761736701204E-20,1.1505316439591851E-21,4.6532613155682568E-23,1.8923262683310893E-24,7.6534084630279718E-26,3.1123861082980472E-27,1.2587872704672072E-28,5.1190682332333155E-30,2.0817544148482147E-31,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.7935359316791324E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.8143795356993472E-9,-3.7935359316791324E-9]
[null,null,"Shareholder Loan IRR",null,null,null,{"$f":"XIRR(H72:DC72,H3:DC3)","v":7.0282897353172294E-2}]
[]
[null,null,"Witholding Taxes on Shareholder Loan"]
[]
[null,"Common Equity IRR"]
[null,null,"Common Equity Draws Pre-Cod",null,null,null,null,{"$f":"LOOKUP(H3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":1029.685157421289},{"$f":"LOOKUP(I3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(J3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(K3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(L3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":278.35627640725085},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":66.444050701921753},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":66.444050701921753},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":66.444050701921753},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":66.444050701921753},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":66.444050701921753},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":66.444050701921753},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":66.444050701921753},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":-5521.3274202440462},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":137.82619649374465},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":144.43014334474935},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":149.53356547652572},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":157.84442020251674},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":162.60994638159696},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":171.5567158792511},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":178.54071690655564},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":177.43622174009874},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":192.64998263296729},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":196.67054526944821},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":268.47861642384532},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CJ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CK3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CL3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CM3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CN3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CO3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CP3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CQ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CR3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CS3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CT3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CU3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CV3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CW3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CX3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CY3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(CZ3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(DA3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(DB3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0},{"$f":"LOOKUP(DC3,'Construction Financing'!4:4,'Construction Financing'!313:313)","v":0}]
[null,null,"Common Equity Dividends Post COD",null,null,null,null,{"$f":"LOOKUP(H3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(I3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(J3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(K3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(L3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":0},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":567.56992742652801},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":219.8591308730123},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":180.98261311955696},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":213.19692602112218},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":176.49231966947809},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":208.79414043050338},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":171.72170188611153},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":203.7786641820278},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":166.68150763758717},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":198.47840497948221},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":161.34064984816939},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":217.56713217551862},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":183.57127023532553},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":216.41720150115236},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":182.32919819287235},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":215.03323820858509},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":181.08040688929691},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":213.6389538242837},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":185.8226939593892},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":217.16906501031258},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":182.49466809255568},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":213.75263473676159},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":179.00057861468326},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":724.00474402518466},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":863.44763526994302},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1030.0947019574025},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":857.27745555853721},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1009.6531043785303},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":836.88806216677858},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":988.36113784983831},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":818.58739457996955},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":741.93483877491076},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-35.032598808428418},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-23.298381167348452},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-48.918327146693258},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-15.021606797860564},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1715.0113532335313},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":2674.4800101845053},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":2200.9437692534525},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":2664.5076665264928},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1646.2485424061642},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":964.78865516475094},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":730.18474935638847},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":978.03083180476153},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":739.98746692363034},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":993.04507353407962},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":750.55646945158833},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1008.2514642095226},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":761.21036165463568},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1023.6279048908498},{"$f":"LOOKUP(CJ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":771.95587812386486},{"$f":"LOOKUP(CK3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1039.2263819032798},{"$f":"LOOKUP(CL3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":782.90833928608254},{"$f":"LOOKUP(CM3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1055.0934482110356},{"$f":"LOOKUP(CN3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":793.90507814521561},{"$f":"LOOKUP(CO3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1071.1090498459353},{"$f":"LOOKUP(CP3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":805.0277069472661},{"$f":"LOOKUP(CQ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1087.3474895702002},{"$f":"LOOKUP(CR3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":816.27658550635954},{"$f":"LOOKUP(CS3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":1103.8365172374581},{"$f":"LOOKUP(CT3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":437.61144990825193},{"$f":"LOOKUP(CU3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.4838398291978288E-10},{"$f":"LOOKUP(CV3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.5359488392483639E-10},{"$f":"LOOKUP(CW3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.4838398291978288E-10},{"$f":"LOOKUP(CX3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.5359488392483639E-10},{"$f":"LOOKUP(CY3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.4838398291978288E-10},{"$f":"LOOKUP(CZ3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.5359488392483639E-10},{"$f":"LOOKUP(DA3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.5359488392483639E-10},{"$f":"LOOKUP(DB3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.5359488392483639E-10},{"$f":"LOOKUP(DC3,'Financial Statements'!4:4,'Financial Statements'!46:46)","v":-9.4838398291978288E-10}]
[null,null,"Net Cash Flow without Witholding",null,null,null,null,{"$f":"H79-H78","v":-1029.685157421289},{"$f":"I79-I78","v":-278.35627640725085},-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-278.35627640725085,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,-66.444050701921753,5521.3274202440462,-137.82619649374465,-144.43014334474935,-149.53356547652572,-157.84442020251674,-162.60994638159696,-171.5567158792511,-178.54071690655564,-177.43622174009874,-192.64998263296729,-196.67054526944821,-268.47861642384532,0,567.56992742652801,219.8591308730123,180.98261311955696,213.19692602112218,176.49231966947809,208.79414043050338,171.72170188611153,203.7786641820278,166.68150763758717,198.47840497948221,161.34064984816939,217.56713217551862,183.57127023532553,216.41720150115236,182.32919819287235,215.03323820858509,181.08040688929691,213.6389538242837,185.8226939593892,217.16906501031258,182.49466809255568,213.75263473676159,179.00057861468326,724.00474402518466,863.44763526994302,1030.0947019574025,857.27745555853721,1009.6531043785303,836.88806216677858,988.36113784983831,818.58739457996955,741.93483877491076,-35.032598808428418,-23.298381167348452,-48.918327146693258,{"$f":"BU79-BU78","v":-15.021606797860564},1715.0113532335313,2674.4800101845053,2200.9437692534525,2664.5076665264928,1646.2485424061642,964.78865516475094,730.18474935638847,978.03083180476153,739.98746692363034,993.04507353407962,750.55646945158833,1008.2514642095226,761.21036165463568,1023.6279048908498,771.95587812386486,1039.2263819032798,782.90833928608254,1055.0934482110356,793.90507814521561,1071.1090498459353,805.0277069472661,1087.3474895702002,816.27658550635954,1103.8365172374581,437.61144990825193,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.4838398291978288E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.5359488392483639E-10,-9.4838398291978288E-10]
[null,null,"Common Equity IRR",null,null,null,{"$f":"XIRR(H80:DC80,H3:DC3)","v":0.30786293148994448}]

{"sheet":"UdfInputs","index":17,"n_rows":118,"n_cols":87,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"UDFINPUTS"},null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Start of Period",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M140","v":"2021-06-01"},{"$f":"'Timing Flags'!N140","v":"2021-07-01"},{"$f":"'Timing Flags'!O140","v":"2021-08-01"},{"$f":"'Timing Flags'!P140","v":"2021-09-01"},{"$f":"'Timing Flags'!Q140","v":"2021-10-01"},{"$f":"'Timing Flags'!R140","v":"2021-11-01"},{"$f":"'Timing Flags'!S140","v":"2021-12-01"},{"$f":"'Timing Flags'!T140","v":"2022-01-01"},{"$f":"'Timing Flags'!U140","v":"2022-02-01"},{"$f":"'Timing Flags'!V140","v":"2022-03-01"},{"$f":"'Timing Flags'!W140","v":"2022-04-01"},{"$f":"'Timing Flags'!X140","v":"2022-05-01"},{"$f":"'Timing Flags'!Y140","v":"2022-06-01"},{"$f":"'Timing Flags'!Z140","v":"2022-12-01"},{"$f":"'Timing Flags'!AA140","v":"2023-06-01"},{"$f":"'Timing Flags'!AB140","v":"2023-12-01"},{"$f":"'Timing Flags'!AC140","v":"2024-06-01"},{"$f":"'Timing Flags'!AD140","v":"2024-12-01"},{"$f":"'Timing Flags'!AE140","v":"2025-06-01"},{"$f":"'Timing Flags'!AF140","v":"2025-12-01"},{"$f":"'Timing Flags'!AG140","v":"2026-06-01"},{"$f":"'Timing Flags'!AH140","v":"2026-12-01"},{"$f":"'Timing Flags'!AI140","v":"2027-06-01"},{"$f":"'Timing Flags'!AJ140","v":"2027-12-01"},{"$f":"'Timing Flags'!AK140","v":"2028-06-01"},{"$f":"'Timing Flags'!AL140","v":"2028-12-01"},{"$f":"'Timing Flags'!AM140","v":"2029-06-01"},{"$f":"'Timing Flags'!AN140","v":"2029-12-01"},{"$f":"'Timing Flags'!AO140","v":"2030-06-01"},{"$f":"'Timing Flags'!AP140","v":"2030-12-01"},{"$f":"'Timing Flags'!AQ140","v":"2031-06-01"},{"$f":"'Timing Flags'!AR140","v":"2031-12-01"},{"$f":"'Timing Flags'!AS140","v":"2032-06-01"},{"$f":"'Timing Flags'!AT140","v":"2032-12-01"},{"$f":"'Timing Flags'!AU140","v":"2033-06-01"},{"$f":"'Timing Flags'!AV140","v":"2033-12-01"},{"$f":"'Timing Flags'!AW140","v":"2034-06-01"},{"$f":"'Timing Flags'!AX140","v":"2034-12-01"},{"$f":"'Timing Flags'!AY140","v":"2035-06-01"},{"$f":"'Timing Flags'!AZ140","v":"2035-12-01"},{"$f":"'Timing Flags'!BA140","v":"2036-06-01"},{"$f":"'Timing Flags'!BB140","v":"2036-12-01"},{"$f":"'Timing Flags'!BC140","v":"2037-06-01"},{"$f":"'Timing Flags'!BD140","v":"2037-12-01"},{"$f":"'Timing Flags'!BE140","v":"2038-06-01"},{"$f":"'Timing Flags'!BF140","v":"2038-12-01"},{"$f":"'Timing Flags'!BG140","v":"2039-06-01"},{"$f":"'Timing Flags'!BH140","v":"2039-12-01"},{"$f":"'Timing Flags'!BI140","v":"2040-06-01"},{"$f":"'Timing Flags'!BJ140","v":"2040-12-01"},{"$f":"'Timing Flags'!BK140","v":"2041-06-01"},{"$f":"'Timing Flags'!BL140","v":"2041-12-01"},{"$f":"'Timing Flags'!BM140","v":"2042-06-01"},{"$f":"'Timing Flags'!BN140","v":"2042-12-01"},{"$f":"'Timing Flags'!BO140","v":"2043-06-01"},{"$f":"'Timing Flags'!BP140","v":"2043-12-01"},{"$f":"'Timing Flags'!BQ140","v":"2044-06-01"},{"$f":"'Timing Flags'!BR140","v":"2044-12-01"},{"$f":"'Timing Flags'!BS140","v":"2045-06-01"},{"$f":"'Timing Flags'!BT140","v":"2045-12-01"},{"$f":"'Timing Flags'!BU140","v":"2046-06-01"},{"$f":"'Timing Flags'!BV140","v":"2046-12-01"},{"$f":"'Timing Flags'!BW140","v":"2047-06-01"},{"$f":"'Timing Flags'!BX140","v":"2047-12-01"},{"$f":"'Timing Flags'!BY140","v":"2048-06-01"},{"$f":"'Timing Flags'!BZ140","v":"2048-12-01"},{"$f":"'Timing Flags'!CA140","v":"2049-06-01"},{"$f":"'Timing Flags'!CB140","v":"2049-12-01"},{"$f":"'Timing Flags'!CC140","v":"2050-06-01"},{"$f":"'Timing Flags'!CD140","v":"2050-12-01"},{"$f":"'Timing Flags'!CE140","v":"2051-06-01"},{"$f":"'Timing Flags'!CF140","v":"2051-12-01"},{"$f":"'Timing Flags'!CG140","v":"2052-06-01"},{"$f":"'Timing Flags'!CH140","v":"2052-12-01"},{"$f":"'Timing Flags'!CI140","v":"2053-06-01"}]
[null,"End of Period",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!L141","v":"2021-05-31"},{"$f":"'Timing Flags'!M141","v":"2021-06-30"},{"$f":"'Timing Flags'!N141","v":"2021-07-31"},{"$f":"'Timing Flags'!O141","v":"2021-08-31"},{"$f":"'Timing Flags'!P141","v":"2021-09-30"},{"$f":"'Timing Flags'!Q141","v":"2021-10-31"},{"$f":"'Timing Flags'!R141","v":"2021-11-30"},{"$f":"'Timing Flags'!S141","v":"2021-12-31"},{"$f":"'Timing Flags'!T141","v":"2022-01-31"},{"$f":"'Timing Flags'!U141","v":"2022-02-28"},{"$f":"'Timing Flags'!V141","v":"2022-03-31"},{"$f":"'Timing Flags'!W141","v":"2022-04-30"},{"$f":"'Timing Flags'!X141","v":"2022-05-31"},{"$f":"'Timing Flags'!Y141","v":"2022-11-30"},{"$f":"'Timing Flags'!Z141","v":"2023-05-31"},{"$f":"'Timing Flags'!AA141","v":"2023-11-30"},{"$f":"'Timing Flags'!AB141","v":"2024-05-31"},{"$f":"'Timing Flags'!AC141","v":"2024-11-30"},{"$f":"'Timing Flags'!AD141","v":"2025-05-31"},{"$f":"'Timing Flags'!AE141","v":"2025-11-30"},{"$f":"'Timing Flags'!AF141","v":"2026-05-31"},{"$f":"'Timing Flags'!AG141","v":"2026-11-30"},{"$f":"'Timing Flags'!AH141","v":"2027-05-31"},{"$f":"'Timing Flags'!AI141","v":"2027-11-30"},{"$f":"'Timing Flags'!AJ141","v":"2028-05-31"},{"$f":"'Timing Flags'!AK141","v":"2028-11-30"},{"$f":"'Timing Flags'!AL141","v":"2029-05-31"},{"$f":"'Timing Flags'!AM141","v":"2029-11-30"},{"$f":"'Timing Flags'!AN141","v":"2030-05-31"},{"$f":"'Timing Flags'!AO141","v":"2030-11-30"},{"$f":"'Timing Flags'!AP141","v":"2031-05-31"},{"$f":"'Timing Flags'!AQ141","v":"2031-11-30"},{"$f":"'Timing Flags'!AR141","v":"2032-05-31"},{"$f":"'Timing Flags'!AS141","v":"2032-11-30"},{"$f":"'Timing Flags'!AT141","v":"2033-05-31"},{"$f":"'Timing Flags'!AU141","v":"2033-11-30"},{"$f":"'Timing Flags'!AV141","v":"2034-05-31"},{"$f":"'Timing Flags'!AW141","v":"2034-11-30"},{"$f":"'Timing Flags'!AX141","v":"2035-05-31"},{"$f":"'Timing Flags'!AY141","v":"2035-11-30"},{"$f":"'Timing Flags'!AZ141","v":"2036-05-31"},{"$f":"'Timing Flags'!BA141","v":"2036-11-30"},{"$f":"'Timing Flags'!BB141","v":"2037-05-31"},{"$f":"'Timing Flags'!BC141","v":"2037-11-30"},{"$f":"'Timing Flags'!BD141","v":"2038-05-31"},{"$f":"'Timing Flags'!BE141","v":"2038-11-30"},{"$f":"'Timing Flags'!BF141","v":"2039-05-31"},{"$f":"'Timing Flags'!BG141","v":"2039-11-30"},{"$f":"'Timing Flags'!BH141","v":"2040-05-31"},{"$f":"'Timing Flags'!BI141","v":"2040-11-30"},{"$f":"'Timing Flags'!BJ141","v":"2041-05-31"},{"$f":"'Timing Flags'!BK141","v":"2041-11-30"},{"$f":"'Timing Flags'!BL141","v":"2042-05-31"},{"$f":"'Timing Flags'!BM141","v":"2042-11-30"},{"$f":"'Timing Flags'!BN141","v":"2043-05-31"},{"$f":"'Timing Flags'!BO141","v":"2043-11-30"},{"$f":"'Timing Flags'!BP141","v":"2044-05-31"},{"$f":"'Timing Flags'!BQ141","v":"2044-11-30"},{"$f":"'Timing Flags'!BR141","v":"2045-05-31"},{"$f":"'Timing Flags'!BS141","v":"2045-11-30"},{"$f":"'Timing Flags'!BT141","v":"2046-05-31"},{"$f":"'Timing Flags'!BU141","v":"2046-11-30"},{"$f":"'Timing Flags'!BV141","v":"2047-05-31"},{"$f":"'Timing Flags'!BW141","v":"2047-11-30"},{"$f":"'Timing Flags'!BX141","v":"2048-05-31"},{"$f":"'Timing Flags'!BY141","v":"2048-11-30"},{"$f":"'Timing Flags'!BZ141","v":"2049-05-31"},{"$f":"'Timing Flags'!CA141","v":"2049-11-30"},{"$f":"'Timing Flags'!CB141","v":"2050-05-31"},{"$f":"'Timing Flags'!CC141","v":"2050-11-30"},{"$f":"'Timing Flags'!CD141","v":"2051-05-31"},{"$f":"'Timing Flags'!CE141","v":"2051-11-30"},{"$f":"'Timing Flags'!CF141","v":"2052-05-31"},{"$f":"'Timing Flags'!CG141","v":"2052-11-30"},{"$f":"'Timing Flags'!CH141","v":"2053-05-31"},{"$f":"'Timing Flags'!CI141","v":"2053-11-30"}]
[null,"Construction",null,null,null,null,null,null,null,null,null,null,{"$f":"M7","v":1},{"$f":"N7","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Development Period",null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Period",null,null,null,null,{"$f":"'Input Constant'!G33","v":"2022-06-01"},null,null,null,null,{"$f":"(M2<$H$7)*1","v":1},{"$f":"(N2<$H$7)*1","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BZ2<$H$7)*1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Operation Period",null,null,null,null,{"$f":"'Input Constant'!G35","v":"2052-06-01"},null,{"$f":"SUM(M8:CI8)","v":61},null,null,{"$f":"(M16>0)*1","v":0},{"$f":"(N16>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BZ16>0)*1","v":1},1,1,1,1,1,1,1,0,0]
[]
[]
[null,null,"Non Refundable VAT",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":205.00912814899513},{"$f":"LOOKUP(N$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(O$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(P$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.741904088477682},{"$f":"LOOKUP(Q$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(R$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(S$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(T$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(U$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.741904088477682},{"$f":"LOOKUP(V$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(W$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.731830966228408},{"$f":"LOOKUP(X$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":58.812415944222415},{"$f":"LOOKUP(Y$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(Z$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AA$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AB$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AC$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AD$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AE$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AF$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AG$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AH$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AI$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AJ$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AK$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AL$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AM$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AN$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AO$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AP$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AQ$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AR$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AS$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AT$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AU$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AV$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AW$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AX$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AY$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(AZ$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BA$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BB$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BC$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BD$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BE$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BF$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BG$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BH$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BI$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BJ$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BK$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BL$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BM$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BN$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BO$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BP$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BQ$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BR$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BS$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BT$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BU$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BV$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BW$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BX$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BY$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(BZ$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CA$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CB$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CC$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CD$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CE$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CF$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CG$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CH$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0},{"$f":"LOOKUP(CI$3,'Construction Financing'!$4:$4,'Construction Financing'!18:18)","v":0}]
[null,null,"Development Cost",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":3999.9999999999982},{"$f":"LOOKUP(N3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!$4:$4,'Construction Financing'!15:15)","v":0}]
[null,null,"Capital Expenditure",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":12389.617165406524},{"$f":"LOOKUP(N$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(O$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(P$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3550.0355998506011},{"$f":"LOOKUP(Q$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(R$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(S$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(T$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(U$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3550.0355998506011},{"$f":"LOOKUP(V$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(W$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3549.4268360874671},{"$f":"LOOKUP(X$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":3554.2969461925295},{"$f":"LOOKUP(Y$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(Z$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AA$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AB$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AC$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AD$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AE$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AF$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AG$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AH$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AI$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AJ$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AK$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AL$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AM$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AN$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AO$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AP$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AQ$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AR$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AS$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AT$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AU$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AV$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AW$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AX$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AY$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(AZ$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BA$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BB$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BC$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BD$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BE$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BF$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BG$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BH$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BI$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BJ$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BK$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BL$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BM$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BN$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BO$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BP$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BQ$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BR$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BS$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BT$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BU$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BV$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BW$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BX$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BY$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(BZ$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CA$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CB$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CC$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CD$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CE$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CF$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CG$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CH$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0},{"$f":"LOOKUP(CI$3,'Construction Financing'!$4:$4,'Construction Financing'!17:17)","v":0}]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M11:M13)","v":16594.626293555517},{"$f":"SUM(N11:N13)","v":3608.1586670536954},3608.1586670536954,3608.777503939079,3608.1586670536954,3608.1586670536954,3608.1586670536954,3608.1586670536954,3608.777503939079,3608.1586670536954,3608.1586670536954,3613.1093621367518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ11:BZ13)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(N$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(O$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(P$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(Q$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(R$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(S$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(T$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(U$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(V$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(W$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(X$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(Y$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3254.8525691658169},{"$f":"LOOKUP(Z$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4779.9388316444474},{"$f":"LOOKUP(AA$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4002.4109067697054},{"$f":"LOOKUP(AB$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4749.8268311514721},{"$f":"LOOKUP(AC$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3968.9060019482158},{"$f":"LOOKUP(AD$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4713.5174554250252},{"$f":"LOOKUP(AE$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3935.0141773207392},{"$f":"LOOKUP(AF$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4676.8135629664212},{"$f":"LOOKUP(AG$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3900.6875235283883},{"$f":"LOOKUP(AH$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4639.6171530318024},{"$f":"LOOKUP(AI$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3865.8349328998256},{"$f":"LOOKUP(AJ$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4601.8155243568281},{"$f":"LOOKUP(AK$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3830.3613076785255},{"$f":"LOOKUP(AL$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4563.4322339995069},{"$f":"LOOKUP(AM$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3794.3794283625812},{"$f":"LOOKUP(AN$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4524.5081875133028},{"$f":"LOOKUP(AO$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3757.8341847139018},{"$f":"LOOKUP(AP$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4484.976671451197},{"$f":"LOOKUP(AQ$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3720.681496178915},{"$f":"LOOKUP(AR$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4444.7794142661614},{"$f":"LOOKUP(AS$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3682.8570230071537},{"$f":"LOOKUP(AT$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4403.935291436057},{"$f":"LOOKUP(AU$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3644.4557771965365},{"$f":"LOOKUP(AV$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4362.4783149236191},{"$f":"LOOKUP(AW$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3605.4278703299283},{"$f":"LOOKUP(AX$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4320.3641254593094},{"$f":"LOOKUP(AY$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3565.7451032579047},{"$f":"LOOKUP(AZ$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4277.5198463256638},{"$f":"LOOKUP(BA$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3525.3320297639048},{"$f":"LOOKUP(BB$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4234.0063165890451},{"$f":"LOOKUP(BC$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3484.3390502168131},{"$f":"LOOKUP(BD$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4189.8938609283878},{"$f":"LOOKUP(BE$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3442.741902322718},{"$f":"LOOKUP(BF$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4145.1959361366853},{"$f":"LOOKUP(BG$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3400.563622274517},{"$f":"LOOKUP(BH$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4099.8635023632432},{"$f":"LOOKUP(BI$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3357.7334663477727},{"$f":"LOOKUP(BJ$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4053.9710809047338},{"$f":"LOOKUP(BK$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":3314.407964921179},{"$f":"LOOKUP(BL$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":4007.5675346807802},{"$f":"LOOKUP(BM$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1862.6835767102552},{"$f":"LOOKUP(BN$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1459.1697447549579},{"$f":"LOOKUP(BO$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1098.9222835887697},{"$f":"LOOKUP(BP$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1479.6156893941547},{"$f":"LOOKUP(BQ$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1113.9169223498689},{"$f":"LOOKUP(BR$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1502.4392614089625},{"$f":"LOOKUP(BS$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1129.7545737365958},{"$f":"LOOKUP(BT$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1525.4845659969199},{"$f":"LOOKUP(BU$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1145.7175725025518},{"$f":"LOOKUP(BV$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1548.7902997487272},{"$f":"LOOKUP(BW$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1161.8218822782901},{"$f":"LOOKUP(BX$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1572.4773350702908},{"$f":"LOOKUP(BY$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1178.2368087650375},{"$f":"LOOKUP(BZ$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1596.5015482000952},{"$f":"LOOKUP(CA$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1194.7144822653534},{"$f":"LOOKUP(CB$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1620.7886650217001},{"$f":"LOOKUP(CC$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1211.3784364616772},{"$f":"LOOKUP(CD$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1645.4152436231777},{"$f":"LOOKUP(CE$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1228.2291067032725},{"$f":"LOOKUP(CF$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":1670.4616326691312},{"$f":"LOOKUP(CG$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":263.22371485455187},{"$f":"LOOKUP(CH$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0},{"$f":"LOOKUP(CI$3,'Financial Statements'!$4:$4,'Financial Statements'!19:19)","v":0}]
[]
[null,null,"Working Capital Chage",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(N$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(O$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(P$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(Q$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(R$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(S$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(T$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(U$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(V$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(W$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(X$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(Y$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":758.05775684065202},{"$f":"LOOKUP(Z$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":9.0314542295475349},{"$f":"LOOKUP(AA$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.03721858574886},{"$f":"LOOKUP(AB$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.4285137375811701},{"$f":"LOOKUP(AC$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.342776798398631},{"$f":"LOOKUP(AD$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.4003167526151401},{"$f":"LOOKUP(AE$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.377886935326615},{"$f":"LOOKUP(AF$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.3665511370782042},{"$f":"LOOKUP(AG$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.420903769813663},{"$f":"LOOKUP(AH$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.3245542898646363},{"$f":"LOOKUP(AI$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.471132346492368},{"$f":"LOOKUP(AJ$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.2682657257981873},{"$f":"LOOKUP(AK$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.521051132152934},{"$f":"LOOKUP(AL$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.2323394996399202},{"$f":"LOOKUP(AM$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.57094979025419},{"$f":"LOOKUP(AN$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.1887253379602498},{"$f":"LOOKUP(AO$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.625313145538939},{"$f":"LOOKUP(AP$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.1411625928072908},{"$f":"LOOKUP(AQ$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.682403714965744},{"$f":"LOOKUP(AR$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.0834939810707738},{"$f":"LOOKUP(AS$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.740569576070584},{"$f":"LOOKUP(AT$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.0443614779644577},{"$f":"LOOKUP(AU$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.799071636201575},{"$f":"LOOKUP(AV$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.9974308295686569},{"$f":"LOOKUP(AW$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.859907274039301},{"$f":"LOOKUP(AX$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.9491799832030665},{"$f":"LOOKUP(AY$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.925320140854183},{"$f":"LOOKUP(AZ$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.8880027559328028},{"$f":"LOOKUP(BA$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-13.987516278770158},{"$f":"LOOKUP(BB$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.8517601762753202},{"$f":"LOOKUP(BC$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-14.047877478466376},{"$f":"LOOKUP(BD$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.8092399606085792},{"$f":"LOOKUP(BE$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-14.105500002423241},{"$f":"LOOKUP(BF$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.771600816124419},{"$f":"LOOKUP(BG$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-14.166784993553847},{"$f":"LOOKUP(BH$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.7215325889758333},{"$f":"LOOKUP(BI$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-14.223995055034266},{"$f":"LOOKUP(BJ$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.6983959275762572},{"$f":"LOOKUP(BK$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-14.282074828193117},{"$f":"LOOKUP(BL$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":6.6661792102673871},{"$f":"LOOKUP(BM$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-416.87877580098387},{"$f":"LOOKUP(BN$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":7.9377282876184836},{"$f":"LOOKUP(BO$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-4.8960444837493355},{"$f":"LOOKUP(BP$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":8.1678219887465389},{"$f":"LOOKUP(BQ$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-4.8022981796555086},{"$f":"LOOKUP(BR$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":8.3662336691076575},{"$f":"LOOKUP(BS$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-4.9184507885881033},{"$f":"LOOKUP(BT$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":8.5203438808116516},{"$f":"LOOKUP(BU$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-5.0367638060982927},{"$f":"LOOKUP(BV$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":8.6779890917227931},{"$f":"LOOKUP(BW$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-5.1534358233403168},{"$f":"LOOKUP(BX$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":8.8672223347062982},{"$f":"LOOKUP(BY$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-5.2720455043044865},{"$f":"LOOKUP(BZ$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":9.0135371771977475},{"$f":"LOOKUP(CA$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-5.3935198532291793},{"$f":"LOOKUP(CB$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":9.1860978103923969},{"$f":"LOOKUP(CC$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-5.5179388857058029},{"$f":"LOOKUP(CD$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":9.3620901136682164},{"$f":"LOOKUP(CE$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-5.6453750853466431},{"$f":"LOOKUP(CF$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":9.5668175956099049},{"$f":"LOOKUP(CG$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":-263.88379810739463},{"$f":"LOOKUP(CH$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0},{"$f":"LOOKUP(CI$3,'Financial Statements'!$4:$4,'Financial Statements'!22:22)","v":0}]
[]
[null,null,"Base Depreciation without Financing Cost",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(N$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(O$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(P$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(Q$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(R$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(S$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(T$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(U$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(V$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(W$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(X$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(Y$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(Z$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AA$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AB$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AC$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AD$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AE$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AF$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AG$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AH$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AI$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":14815.249999999995},{"$f":"LOOKUP(AJ$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":17778.299999999992},{"$f":"LOOKUP(AK$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":5926.0999999999976},{"$f":"LOOKUP(AL$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(AM$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(AN$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(AO$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(AP$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":3555.6599999999985},{"$f":"LOOKUP(AQ$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":592.60999999999979},{"$f":"LOOKUP(AR$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AS$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AT$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AU$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AV$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AW$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AX$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AY$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(AZ$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BA$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BB$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BC$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BD$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BE$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BF$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BG$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BH$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BI$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BJ$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BK$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BL$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BM$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BN$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BO$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BP$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BQ$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BR$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BS$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BT$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BU$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BV$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BW$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BX$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BY$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(BZ$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CA$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CB$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CC$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CD$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CE$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CF$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CG$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CH$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0},{"$f":"LOOKUP(CI$3,'Financial Statements'!$4:$4,'Financial Statements'!139:139)","v":0}]
[]
[null,null,"Tax Rate (Time Based)",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(N$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(O$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(P$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Q$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(R$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(S$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(T$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(U$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(V$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(W$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(X$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Y$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(Z$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AA$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AB$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AC$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AD$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AE$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AF$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},{"$f":"LOOKUP(AG$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0},0,{"$f":"LOOKUP(AI$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AJ$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AK$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AL$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AM$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AN$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AO$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AP$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AQ$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AR$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AS$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AT$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AU$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AV$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AW$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AX$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AY$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(AZ$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BA$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BB$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BC$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BD$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BE$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BF$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BG$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BH$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BI$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BJ$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BK$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BL$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BM$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BN$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BO$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BP$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BQ$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BR$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BS$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BT$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BU$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BV$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BW$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BX$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BY$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(BZ$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CA$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CB$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CC$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CD$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CE$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CF$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CG$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CH$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34},{"$f":"LOOKUP(CI$3,'Financial Statements'!$4:$4,'Financial Statements'!110:110)","v":0.34}]
[]
[null,null,"Development Fee",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":3000},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!16:16)","v":0}]
[null,null,"Iniital Working Capital"]
[null,null,"Operating Reserve Account",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":731.18355999999983},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!33:33)","v":0}]
[]
[null,null,"Exchange Rate (for Tax Adjustments)",null,null,null,null,null,null,null,null,null,{"$f":"IF(M4,LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":460.17478520721909},{"$f":"IF(N4,LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":460.17478520721909},{"$f":"IF(O4,LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":460.17478520721909},{"$f":"IF(P4,LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":460.17478520721909},{"$f":"IF(Q4,LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":460.17478520721909},{"$f":"IF(R4,LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":460.17478520721909},{"$f":"IF(S4,LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":460.17478520721909},{"$f":"IF(T4,LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":491.91097729047561},{"$f":"IF(U4,LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":491.91097729047561},{"$f":"IF(V4,LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":491.91097729047561},{"$f":"IF(W4,LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":491.91097729047561},{"$f":"IF(X4,LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":491.91097729047561},{"$f":"IF(Y4,LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":491.91097729047561},{"$f":"IF(Z4,LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":524.2862577211846},{"$f":"IF(AA4,LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":524.2862577211846},{"$f":"IF(AB4,LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":558.24395449213478},{"$f":"IF(AC4,LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":558.24395449213478},{"$f":"IF(AD4,LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":594.40107028848513},{"$f":"IF(AE4,LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":594.40107028848513},{"$f":"IF(AF4,LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":632.90006012071285},{"$f":"IF(AG4,LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":632.90006012071285},{"$f":"IF(AH4,LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":673.89260572225066},{"$f":"IF(AI4,LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":673.89260572225066},{"$f":"IF(AJ4,LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":716.83674236141371},{"$f":"IF(AK4,LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":716.83674236141371},{"$f":"IF(AL4,LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":762.51751515895478},{"$f":"IF(AM4,LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":762.51751515895478},{"$f":"IF(AN4,LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":811.10931759555478},{"$f":"IF(AO4,LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":811.10931759555478},{"$f":"IF(AP4,LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":861.95260488851818},{"$f":"IF(AQ4,LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":861.95260488851818},{"$f":"IF(AR4,LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":915.98293467584949},{"$f":"IF(AS4,LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":915.98293467584949},{"$f":"IF(AT4,LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":973.40008239304291},{"$f":"IF(AU4,LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":973.40008239304291},{"$f":"IF(AV4,LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1033.4041970611072},{"$f":"IF(AW4,LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1033.4041970611072},{"$f":"IF(AX4,LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1097.1071955100797},{"$f":"IF(AY4,LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1097.1071955100797},{"$f":"IF(AZ4,LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1164.7370911237147},{"$f":"IF(BA4,LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1164.7370911237147},{"$f":"IF(BB4,LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1236.5359529053135},{"$f":"IF(BC4,LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1236.5359529053135},{"$f":"IF(BD4,LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1312.7607719200246},{"$f":"IF(BE4,LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1312.7607719200246},{"$f":"IF(BF4,LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1393.6843811479712},{"$f":"IF(BG4,LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1393.6843811479712},{"$f":"IF(BH4,LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1479.5964320406542},{"$f":"IF(BI4,LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1479.5964320406542},{"$f":"IF(BJ4,LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1569.268943073421},{"$f":"IF(BK4,LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1569.268943073421},{"$f":"IF(BL4,LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1664.3761517445375},{"$f":"IF(BM4,LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1664.3761517445375},{"$f":"IF(BN4,LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1766.9746816465981},{"$f":"IF(BO4,LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1766.9746816465981},{"$f":"IF(BP4,LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1874.0640562918466},{"$f":"IF(BQ4,LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1874.0640562918466},{"$f":"IF(BR4,LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1987.6436960671101},{"$f":"IF(BS4,LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":1987.6436960671101},{"$f":"IF(BT4,LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2108.1069503742078},{"$f":"IF(BU4,LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2108.1069503742078},{"$f":"IF(BV4,LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2235.8710079726447},{"$f":"IF(BW4,LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2235.8710079726447},{"$f":"IF(BX4,LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2371.3783417891686},{"$f":"IF(BY4,LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2371.3783417891686},{"$f":"IF(BZ4,LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2515.0982412915428},{"$f":"IF(CA4,LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2515.0982412915428},{"$f":"IF(CB4,LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2667.5284377334547},{"$f":"IF(CC4,LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2667.5284377334547},{"$f":"IF(CD4,LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2829.1968278991189},{"$f":"IF(CE4,LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":2829.1968278991189},{"$f":"IF(CF4,LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":3000.6633023172476},{"$f":"IF(CG4,LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":3000.6633023172476},{"$f":"IF(CH4,LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":3182.5216842758687},{"$f":"IF(CI4,LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!297:297),LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!93:93))","v":3182.5216842758687}]
[]
[null,null,"Pre-tax Free Cash Flow (For Verification, Not Used)",null,null,null,null,null,null,null,null,null,{"$f":"M16-M18-M14","v":-16594.626293555517},{"$f":"N16-N18-N14","v":-3608.1586670536954},-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3613.1093621367518,2496.7948123251649,4770.9073774149001,4015.4481253554541,4742.3983174138912,3982.2487787466143,4706.11713867241,3948.3920642560661,4669.447011829343,3914.1084272982021,4632.2925987419376,3879.3060652463182,4594.5472586310298,3843.8823588106784,4556.1998944998668,3807.9503781528356,4517.3194621753428,3771.4594978594405,4477.8355088583894,3734.3638998938809,4437.6959202850903,3696.5975925832245,4396.8909299580928,3658.2548488327379,4355.4808840940505,3619.2877776039677,4313.4149454761064,3579.6704233987589,4270.6318435697312,3539.319546042675,4227.15455641277,3498.3869276952796,4183.0846209677793,3456.847402325141,4138.4243353205611,3414.7304072680708,4093.1419697742676,3371.957461402807,4047.2726849771575,3328.6900397493719,4000.901355470513,2279.5623525112392,1451.2320164673395,1103.8183280725191,1471.4478674054083,1118.7192205295244,1494.0730277398548,1134.673024525184,1516.9642221161082,1150.7543363086502,1540.1123106570044,1166.9753181016304,1563.6101127355846,1183.508854269342,{"$f":"BZ16-BZ18-BZ14","v":1587.4880110228974},1200.1080021185826,1611.6025672113078,1216.8963753473831,1636.0531535095095,1233.8744817886191,1660.8948150735214,527.10751296194644,0,0]
[null,null,"Pre-tax IRR",null,null,{"$f":"XIRR(M30:CI30,M3:CI3)","v":0.13065431714057929}]
[]
[null,null,"EBIT",null,null,null,null,null,null,null,null,null,{"$f":"M16-M20","v":0},{"$f":"N16-N20","v":0},0,0,0,0,0,0,0,0,0,0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,-10949.41506710017,-13176.484475643163,-2095.7386923214722,1007.7722339995084,238.71942836258268,968.84818751330431,202.17418471390329,929.31667145119854,3128.0714961789154,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4362.4783149236191,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,3484.3390502168131,4189.8938609283878,3442.741902322718,4145.1959361366853,3400.563622274517,4099.8635023632432,3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,{"$f":"BZ16-BZ20","v":1596.5015482000952},1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,0]
[null,null,"Taxes on EBIT",null,null,null,null,null,null,null,null,null,{"$f":"M33*M22","v":0},{"$f":"N33*N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3722.8011228140581,-4480.0047217186757,-712.55115538930056,342.64255955983288,81.164605643278122,329.40838375452347,68.739222802727127,315.96766829340754,1063.5443087008314,1511.225000850495,1252.1713878224323,1497.3379990882595,1239.1149642468224,1483.2426270740307,1225.8454759121757,1468.9238026561652,1212.3533351076876,1454.3567477507258,1198.6128901197278,1439.5621476402755,1184.6752770737166,1424.5639127156519,1170.5322467897242,1409.3666182864731,1156.1916315733358,1393.9535908035027,1141.6293785582427,1378.3501675076095,1126.8987080732009,1362.5729617914653,633.31241608148684,496.11771321668573,373.63357642018173,503.06933439401263,378.73175359895544,510.8293488790473,384.11655507044259,518.66475243895275,389.54397465086765,526.58870191456731,395.01943997461865,534.64229392389893,400.60051498011279,{"$f":"BZ33*BZ22","v":542.81052638803237},406.20292397022018,551.06814610737808,411.86866839697029,559.4411828318805,417.59789627911266,567.95695510750465,89.496063050547647,0,0]
[]
[null,null,"After-tax Cash Flow",null,null,null,null,null,null,null,null,null,{"$f":"M30-M34","v":-16594.626293555517},{"$f":"N30-N34","v":-3608.1586670536954},-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3613.1093621367518,2496.7948123251649,4770.9073774149001,4015.4481253554541,4742.3983174138912,3982.2487787466143,4706.11713867241,3948.3920642560661,4669.447011829343,3914.1084272982021,4632.2925987419376,7602.1071880603758,9074.5519803497045,4556.4335141999791,4213.5573349400338,3726.7857725095573,4187.9110784208196,3702.7202750567135,4161.8678405649816,2670.8195911930497,2926.4709194345951,2444.4262047607922,2899.5529308698333,2419.1398845859158,2872.2382570200198,2393.4423016917917,2844.4911428199412,2367.3170882910713,2816.2750958190054,2340.706655922947,2787.5924087724943,2313.711650621563,2758.5207082521274,2286.315155535417,2729.057717034088,2258.5387756947348,2699.1883789707649,2230.3280828445641,2668.922517469548,2201.791331676171,2638.3283936790476,1646.2499364297523,955.11430325065373,730.18475165233735,968.37853301139558,739.98746693056887,983.24367886080745,750.55646945474143,998.29946967715546,761.21036165778253,1013.5236087424371,771.95587812701172,1028.9678188116857,782.90833928922916,{"$f":"BZ30-BZ34","v":1044.6774846348649},793.90507814836246,1060.5344211039296,805.02770695041283,1076.611970677629,816.27658550950639,1092.9378599660167,437.61144991139878,0,0]
[null,null,"After-tax Project IRR",null,null,{"$f":"XIRR(M36:CI36,M3:CI3)","v":0.12607162594795229}]
[]
[null,null,"Witholding Rate",null,null,null,null,null,null,null,null,null,{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2},{"$f":"'Construction Financing'!$G$251","v":7.4999999999999997E-2}]
[null,null,"Fixed Fees on Total Debt Post COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0}]
[null,null,"Fixed Up-Front Fees",null,null,{"$f":"'Input Constant'!G468*(F58>0)","v":0}]
[]
[null,null,"Up-Front Equity Percent",null,null,{"$f":"'Input Constant'!G430","v":0}]
[null,null,"Senior Debt Percent",null,null,{"$f":"'Construction Financing'!G69","v":0.75}]
[null,null,"Shareholder Equity as Percent of Equity",null,null,{"$f":"'Construction Financing'!G111","v":0.66666666666666674}]
[]
[null,null,"DSRA Periods",null,null,{"$f":"'Input Constant'!G584*'Input Constant'!G587","v":0}]
[null,null,"DSRA Funded (vs LC)",null,null,{"$f":"'Input Constant'!G585","v":false}]
[null,null,"DSCR L/C Fee",null,null,{"$f":"'Input Constant'!G588","v":0.02},null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!196:196)","v":1.0166666666666668E-2}]
[]
[null,null,"Equity Political Risk Insurance as Percent of Equity",null,null,null,null,null,null,null,null,null,{"$f":"IF(M4,LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.4583333333333334E-3},{"$f":"IF(N4,LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.5069444444444447E-3},{"$f":"IF(O4,LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.5069444444444447E-3},{"$f":"IF(P4,LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.4583333333333334E-3},{"$f":"IF(Q4,LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.5069444444444447E-3},{"$f":"IF(R4,LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.4583333333333334E-3},{"$f":"IF(S4,LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.5069444444444447E-3},{"$f":"IF(T4,LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.5069444444444447E-3},{"$f":"IF(U4,LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.3611111111111113E-3},{"$f":"IF(V4,LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.5069444444444447E-3},{"$f":"IF(W4,LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.4583333333333334E-3},{"$f":"IF(X4,LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":1.5069444444444447E-3},{"$f":"IF(Y4,LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(Z4,LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AA4,LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AB4,LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AC4,LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AD4,LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AE4,LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AF4,LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AG4,LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AH4,LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AI4,LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AJ4,LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AK4,LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AL4,LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AM4,LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AN4,LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AO4,LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AP4,LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AQ4,LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AR4,LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AS4,LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AT4,LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AU4,LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AV4,LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AW4,LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AX4,LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(AY4,LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(AZ4,LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BA4,LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BB4,LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BC4,LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BD4,LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BE4,LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BF4,LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BG4,LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BH4,LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BI4,LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BJ4,LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BK4,LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BL4,LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BM4,LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BN4,LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BO4,LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BP4,LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BQ4,LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BR4,LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BS4,LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BT4,LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BU4,LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BV4,LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(BW4,LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BX4,LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BY4,LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(BZ4,LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(CA4,LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(CB4,LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(CC4,LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(CD4,LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(CE4,LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(CF4,LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(CG4,LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3},{"$f":"IF(CH4,LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8472222222222233E-3},{"$f":"IF(CI4,LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!139:139),LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!239:239))","v":8.8958333333333337E-3}]
[null,null,"Percent of Equity Insured",null,null,{"$f":"'Construction Financing'!G138","v":0.9}]
[]
[null,null,"Fixed Fees on Total Debt"]
[null,null,"Percent Fees on Total Debt Commitment"]
[]
[{"$f":"'Construction Financing'!A144","v":"Senior Debt: Development Bank"}]
[null,null,"Percent of Senior Debt",null,null,{"$f":"'Construction Financing'!H146","v":1}]
[null,null,"Amount of Senior Debt"]
[]
[null,null,"Periodic Interest Rate - Pre-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!161:161)*M4","v":6.6666666666666662E-3},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.2222222222222227E-3},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.8888888888888888E-3},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!161:161)","v":6.6666666666666662E-3}]
[null,null,"Periodic Interest Rate - Post-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(M4)","v":0},{"$f":"LOOKUP(N3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(N4)","v":0},{"$f":"LOOKUP(O3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(O4)","v":0},{"$f":"LOOKUP(P3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(P4)","v":0},{"$f":"LOOKUP(Q3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(Q4)","v":0},{"$f":"LOOKUP(R3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(R4)","v":0},{"$f":"LOOKUP(S3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(S4)","v":0},{"$f":"LOOKUP(T3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(T4)","v":0},{"$f":"LOOKUP(U3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(U4)","v":0},{"$f":"LOOKUP(V3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(V4)","v":0},{"$f":"LOOKUP(W3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(W4)","v":0},{"$f":"LOOKUP(X3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(X4)","v":0},{"$f":"LOOKUP(Y3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(Y4)","v":4.066666666666667E-2},{"$f":"LOOKUP(Z3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(Z4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AA3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AA4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AB3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AB4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AC3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AC4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AD3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AD4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AE3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AE4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AF3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AF4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AG3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AG4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AH3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AH4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AI3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AI4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AJ3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AJ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AK3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AK4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AL3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AL4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AM3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AM4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AN3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AN4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AO3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AO4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AP3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AP4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AQ3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AQ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AR3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AR4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AS3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AS4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AT3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AT4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AU3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AU4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AV3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AV4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AW3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AW4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AX3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AX4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AY3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AY4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AZ3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(AZ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BA3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BA4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BB3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BB4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BC3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BC4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BD3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BD4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BE3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BE4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BF3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BF4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BG3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BG4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BH3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BH4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BI3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BI4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BJ3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BJ4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BK3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BK4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BL3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BL4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BM3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BM4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BN3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BN4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BO3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BO4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BP3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BP4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BQ3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BQ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BR3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BR4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BS3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BS4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BT3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BT4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BU3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BU4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BV3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BV4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BW3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BW4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BX3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BX4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BY3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BY4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BZ3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(BZ4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CA3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CA4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CB3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CB4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CC3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CC4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CD3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CD4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CE3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CE4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CF3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CF4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CG3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CG4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CH3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CH4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CI3,'Debt Repayment'!4:4,'Debt Repayment'!35:35)*NOT(CI4)","v":4.066666666666667E-2}]
[null,null,"Periodic Interest Rate ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M61:M62)","v":6.6666666666666662E-3},{"$f":"SUM(N61:N62)","v":6.8888888888888888E-3},6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,4.7333333333333338E-2,4.7333333333333331E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,{"$f":"SUM(BZ61:BZ62)","v":4.7111111111111111E-2},4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2]
[]
[null,null,"Commitment Fee",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":5.8333333333333327E-4},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.4583333333333333E-4},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!171:171)","v":6.249999999999999E-4}]
[null,null,"Up-front Fee",null,null,{"$f":"'Construction Financing'!G176","v":0.01}]
[]
[null,null,"PRG Rate - Pre-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!185:185)*M4","v":1.6666666666666666E-3},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!185:185)*N4","v":1.7222222222222222E-3},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!185:185)*O4","v":1.7222222222222222E-3},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!185:185)*P4","v":1.6666666666666666E-3},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!185:185)*Q4","v":1.7222222222222222E-3},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!185:185)*R4","v":1.6666666666666666E-3},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!185:185)*S4","v":1.7222222222222222E-3},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!185:185)*T4","v":1.7222222222222222E-3},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!185:185)*U4","v":1.5555555555555557E-3},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!185:185)*V4","v":1.7222222222222222E-3},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!185:185)*W4","v":1.6666666666666666E-3},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!185:185)*X4","v":1.7222222222222222E-3},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!185:185)*Y4","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!185:185)*Z4","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AA4","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AB4","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AC4","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AD4","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AE4","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AF4","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AG4","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AH4","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AI4","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AJ4","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AK4","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AL4","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AM4","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AN4","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AO4","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AP4","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AQ4","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AR4","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AS4","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AT4","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AU4","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AV4","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AW4","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AX4","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AY4","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!185:185)*AZ4","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BA4","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BB4","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BC4","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BD4","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BE4","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BF4","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BG4","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BH4","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BI4","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BJ4","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BK4","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BL4","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BM4","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BN4","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BO4","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BP4","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BQ4","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BR4","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BS4","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BT4","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BU4","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BV4","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BW4","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BX4","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BY4","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!185:185)*BZ4","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CA4","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CB4","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CC4","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CD4","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CE4","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CF4","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CG4","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CH4","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!185:185)*CI4","v":0}]
[null,null,"PRG Rate - Post-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(M4)","v":0},{"$f":"LOOKUP(N3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(N4)","v":0},{"$f":"LOOKUP(O3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(O4)","v":0},{"$f":"LOOKUP(P3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(P4)","v":0},{"$f":"LOOKUP(Q3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(Q4)","v":0},{"$f":"LOOKUP(R3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(R4)","v":0},{"$f":"LOOKUP(S3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(S4)","v":0},{"$f":"LOOKUP(T3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(T4)","v":0},{"$f":"LOOKUP(U3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(U4)","v":0},{"$f":"LOOKUP(V3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(V4)","v":0},{"$f":"LOOKUP(W3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(W4)","v":0},{"$f":"LOOKUP(X3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(X4)","v":0},{"$f":"LOOKUP(Y3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(Y4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(Z3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(Z4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AA3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AA4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AB3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AB4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AC3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AC4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AD3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AD4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AE3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AE4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AF3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AF4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AG3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AG4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AH3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AH4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AI3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AI4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AJ3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AJ4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AK3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AK4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AL3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AL4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AM3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AM4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AN3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AN4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AO3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AO4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AP3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AP4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AQ3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AQ4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AR3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AR4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AS3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AS4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AT3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AT4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AU3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AU4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AV3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AV4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AW3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AW4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AX3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AX4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(AY3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AY4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(AZ3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(AZ4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BA3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BA4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BB3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BB4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BC3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BC4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BD3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BD4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BE3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BE4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BF3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BF4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BG3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BG4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BH3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BH4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BI3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BI4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BJ3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BJ4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BK3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BK4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BL3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BL4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BM3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BM4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BN3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BN4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BO3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BO4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BP3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BP4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BQ3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BQ4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BR3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BR4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BS3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BS4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BT3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BT4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BU3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BU4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BV3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BV4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(BW3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BW4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BX3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BX4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BY3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BY4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(BZ3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(BZ4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CA3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CA4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CB3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CB4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CC3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CC4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CD3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CD4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CE3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CE4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CF3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CF4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CG3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CG4)","v":1.0166666666666668E-2},{"$f":"LOOKUP(CH3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CH4)","v":1.0111111111111111E-2},{"$f":"LOOKUP(CI3,'Debt Repayment'!4:4,'Debt Repayment'!152:152)*NOT(CI4)","v":1.0166666666666668E-2}]
[null,null,"PRG Rate ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M68:M69)","v":1.6666666666666666E-3},{"$f":"SUM(N68:N69)","v":1.7222222222222222E-3},1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,{"$f":"SUM(BZ68:BZ69)","v":1.0111111111111111E-2},1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2]
[]
[null,null,"Repayment Percent",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(N3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(O3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(P3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(Q3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(R3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(S3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(T3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(U3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(V3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(W3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(X3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":0},{"$f":"LOOKUP(Y3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":-1.4031529110690326E-2},{"$f":"LOOKUP(Z3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.168032950655727E-2},{"$f":"LOOKUP(AA3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.0361382601943121E-2},{"$f":"LOOKUP(AB3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.2392773154914034E-2},{"$f":"LOOKUP(AC3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.1330303441114721E-2},{"$f":"LOOKUP(AD3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.3638495353360718E-2},{"$f":"LOOKUP(AE3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.2390560537290842E-2},{"$f":"LOOKUP(AF3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.46938125296387E-2},{"$f":"LOOKUP(AG3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.3541406649357317E-2},{"$f":"LOOKUP(AH3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.5842445810634593E-2},{"$f":"LOOKUP(AI3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.4776149299525532E-2},{"$f":"LOOKUP(AJ3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.886665508277364E-2},{"$f":"LOOKUP(AK3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.8477911188731124E-2},{"$f":"LOOKUP(AL3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.1019418697561602E-2},{"$f":"LOOKUP(AM3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.0555936582916937E-2},{"$f":"LOOKUP(AN3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.3145955880970739E-2},{"$f":"LOOKUP(AO3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.2848548004874836E-2},{"$f":"LOOKUP(AP3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.5496426440131228E-2},{"$f":"LOOKUP(AQ3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.6080618398421015E-2},{"$f":"LOOKUP(AR3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.8590180100344096E-2},{"$f":"LOOKUP(AS3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.8788161471133628E-2},{"$f":"LOOKUP(AT3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.1543148796801939E-2},{"$f":"LOOKUP(AU3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.1775095158951341E-2},{"$f":"LOOKUP(AV3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.4613016560097418E-2},{"$f":"LOOKUP(AW3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.5060654196002281E-2},{"$f":"LOOKUP(AX3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.799445766871948E-2},{"$f":"LOOKUP(AY3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.8675527267762438E-2},{"$f":"LOOKUP(AZ3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":5.1630122138400909E-2},{"$f":"LOOKUP(BA3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.2647841582139023E-2},{"$f":"LOOKUP(BB3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":5.581767261583355E-2},{"$f":"LOOKUP(BC3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.0095729909108778E-2},{"$f":"LOOKUP(BD3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.2599953519190804E-2},{"$f":"LOOKUP(BE3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.3751960785383783E-2},{"$f":"LOOKUP(BF3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.3308878180105898E-2},{"$f":"LOOKUP(BG3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.2202451261645863E-16},{"$f":"LOOKUP(BH3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.2738919389184888E-16},{"$f":"LOOKUP(BI3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.3298972782150854E-16},{"$f":"LOOKUP(BJ3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.3807781411470814E-16},{"$f":"LOOKUP(BK3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.4490693146699267E-16},{"$f":"LOOKUP(BL3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.5045096094855067E-16},{"$f":"LOOKUP(BM3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.5789203520562199E-16},{"$f":"LOOKUP(BN3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.6393286492454095E-16},{"$f":"LOOKUP(BO3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.7204073351765078E-16},{"$f":"LOOKUP(BP3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.7960432612635472E-16},{"$f":"LOOKUP(BQ3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.875004442479458E-16},{"$f":"LOOKUP(BR3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":1.9467406927879959E-16},{"$f":"LOOKUP(BS3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.0430235078858111E-16},{"$f":"LOOKUP(BT3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.1211880404210612E-16},{"$f":"LOOKUP(BU3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.2260987543338973E-16},{"$f":"LOOKUP(BV3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.3112676071827192E-16},{"$f":"LOOKUP(BW3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.4255793655429157E-16},{"$f":"LOOKUP(BX3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.5322174493613795E-16},{"$f":"LOOKUP(BY3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.6435437660540235E-16},{"$f":"LOOKUP(BZ3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.7446837489825193E-16},{"$f":"LOOKUP(CA3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.8804316063547293E-16},{"$f":"LOOKUP(CB3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":2.990634738693361E-16},{"$f":"LOOKUP(CC3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.1385469555784654E-16},{"$f":"LOOKUP(CD3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.2586253857462076E-16},{"$f":"LOOKUP(CE3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.4197920098637302E-16},{"$f":"LOOKUP(CF3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.5701396225496317E-16},{"$f":"LOOKUP(CG3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.7270971122617231E-16},{"$f":"LOOKUP(CH3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":3.8696930258030666E-16},{"$f":"LOOKUP(CI3,'Debt Repayment'!4:4,'Debt Repayment'!49:49)","v":4.0610821201334005E-16}]
[]
[null,null,"ECA S-curve"]
[]
[{"$f":"'Construction Financing'!A188","v":"Senior Debt: concessional "}]
[]
[null,null,"Percent of Senior Debt",null,null,{"$f":"'Construction Financing'!G189","v":0}]
[]
[null,null,"Periodic Interest Rate - Pre-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!204:204)*M4","v":3.5416666666666665E-3},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.2925925925925926E-3},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.6668981481481483E-3},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!204:204)","v":3.5416666666666665E-3}]
[null,null,"Periodic Interest Rate - Post-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(M4)","v":0},{"$f":"LOOKUP(N3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(N4)","v":0},{"$f":"LOOKUP(O3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(O4)","v":0},{"$f":"LOOKUP(P3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(P4)","v":0},{"$f":"LOOKUP(Q3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(Q4)","v":0},{"$f":"LOOKUP(R3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(R4)","v":0},{"$f":"LOOKUP(S3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(S4)","v":0},{"$f":"LOOKUP(T3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(T4)","v":0},{"$f":"LOOKUP(U3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(U4)","v":0},{"$f":"LOOKUP(V3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(V4)","v":0},{"$f":"LOOKUP(W3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(W4)","v":0},{"$f":"LOOKUP(X3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(X4)","v":0},{"$f":"LOOKUP(Y3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(Y4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(Z3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(Z4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AA3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AA4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AB3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AB4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AC3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AC4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AD3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AD4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AE3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AE4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AF3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AF4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AG3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AG4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AH3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AH4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AI3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AI4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AJ3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AJ4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AK3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AK4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AL3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AL4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AM3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AM4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AN3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AN4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AO3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AO4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AP3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AP4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AQ3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AQ4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AR3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AR4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AS3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AS4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AT3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AT4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AU3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AU4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AV3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AV4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AW3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AW4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AX3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AX4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AY3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AY4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(AZ3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(AZ4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BA3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BA4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BB3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BB4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BC3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BC4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BD3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BD4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BE3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BE4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BF3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BF4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BG3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BG4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BH3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BH4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BI3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BI4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BJ3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BJ4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BK3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BK4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BL3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BL4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BM3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BM4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BN3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BN4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BO3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BO4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BP3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BP4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BQ3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BQ4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BR3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BR4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BS3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BS4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BT3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BT4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BU3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BU4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BV3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BV4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BW3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BW4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BX3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BX4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BY3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BY4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(BZ3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(BZ4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CA3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CA4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(CB3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CB4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CC3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CC4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(CD3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CD4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CE3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CE4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(CF3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CF4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(CG3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CG4)","v":2.5416666666666667E-2},{"$f":"LOOKUP(CH3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CH4)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CI3,'Debt Repayment'!4:4,'Debt Repayment'!76:76)*NOT(CI4)","v":2.5416666666666667E-2}]
[null,null,"Periodic Interest Rate ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M80:M81)","v":3.5416666666666665E-3},{"$f":"SUM(N80:N81)","v":3.6668981481481483E-3},3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.6668981481481483E-3,3.2925925925925926E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,2.8958333333333332E-2,2.8944675925925926E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,{"$f":"SUM(BZ80:BZ81)","v":2.8819444444444443E-2},2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2]
[]
[null,null,"Commitment Fee",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":5.8333333333333327E-4},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.4583333333333333E-4},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!213:213)","v":6.249999999999999E-4}]
[null,null,"Up-front Fee",null,null,{"$f":"'Construction Financing'!G218","v":0.01}]
[]
[null,null,"PRG Rate - Pre-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.5555555555555557E-3},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.7222222222222222E-3},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!227:227)","v":1.6666666666666666E-3}]
[null,null,"PRG Rate - Post-COD",null,null,null,null,null,null,null,null,null,{"$f":"M69","v":0},{"$f":"N69","v":0},0,0,0,0,0,0,0,0,0,0,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,{"$f":"BZ69","v":1.0111111111111111E-2},1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2]
[null,null,"PRG Rate ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M87:M88)","v":1.6666666666666666E-3},{"$f":"SUM(N87:N88)","v":1.7222222222222222E-3},1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.1833333333333335E-2,1.1833333333333333E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,{"$f":"SUM(BZ87:BZ88)","v":1.1777777777777778E-2},1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1833333333333335E-2,1.1777777777777778E-2,1.1833333333333335E-2]
[]
[null,null,"Repayment Percent",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":0},{"$f":"LOOKUP(N3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":0},{"$f":"LOOKUP(O3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":0},{"$f":"LOOKUP(P3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":0},{"$f":"LOOKUP(Q3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":0},{"$f":"LOOKUP(R3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(S3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(T3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(U3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(V3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(W3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(X3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(Y3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(Z3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AA3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AB3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AC3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AD3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AE3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AF3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AG3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AH3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AI3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AJ3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AK3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AL3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AM3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AN3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AO3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AP3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AQ3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AR3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AS3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AT3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AU3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AV3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AW3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AX3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AY3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(AZ3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BA3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BB3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BC3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BD3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BE3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BF3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BG3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BH3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BI3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BJ3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BK3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BL3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BM3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BN3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BO3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BP3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BQ3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BR3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BS3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BT3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BU3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BV3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BW3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BX3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BY3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(BZ3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CA3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CB3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CC3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CD3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CE3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CF3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CG3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CH3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false},{"$f":"LOOKUP(CI3,'Debt Repayment'!4:4,'Debt Repayment'!90:90)","v":false}]
[]
[{"$f":"'Construction Financing'!A230","v":"Senior Debt: DEG"}]
[null,null,"Percent of Senior Debt",null,null,{"$f":"'Construction Financing'!G231","v":0}]
[]
[null,null,"Periodic Interest Rate - Pre-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!246:246)*M4","v":2.4999999999999996E-3},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!246:246)*N4","v":2.5833333333333333E-3},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!246:246)*O4","v":2.5833333333333333E-3},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!246:246)*P4","v":2.4999999999999996E-3},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!246:246)*Q4","v":2.5833333333333333E-3},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!246:246)*R4","v":2.4999999999999996E-3},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!246:246)*S4","v":2.5833333333333333E-3},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!246:246)*T4","v":2.5833333333333333E-3},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!246:246)*U4","v":2.3333333333333331E-3},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!246:246)*V4","v":2.5833333333333333E-3},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!246:246)*W4","v":2.4999999999999996E-3},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!246:246)*X4","v":2.5833333333333333E-3},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!246:246)*Y4","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!246:246)*Z4","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AA4","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AB4","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AC4","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AD4","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AE4","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AF4","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AG4","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AH4","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AI4","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AJ4","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AK4","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AL4","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AM4","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AN4","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AO4","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AP4","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AQ4","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AR4","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AS4","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AT4","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AU4","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AV4","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AW4","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AX4","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AY4","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!246:246)*AZ4","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BA4","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BB4","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BC4","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BD4","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BE4","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BF4","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BG4","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BH4","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BI4","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BJ4","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BK4","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BL4","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BM4","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BN4","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BO4","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BP4","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BQ4","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BR4","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BS4","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BT4","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BU4","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BV4","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BW4","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BX4","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BY4","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!246:246)*BZ4","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CA4","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CB4","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CC4","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CD4","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CE4","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CF4","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CG4","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CH4","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!246:246)*CI4","v":0}]
[null,null,"Periodic Interest Rate - Post-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(M4))","v":0},{"$f":"LOOKUP(N3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(N4))","v":0},{"$f":"LOOKUP(O3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(O4))","v":0},{"$f":"LOOKUP(P3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(P4))","v":0},{"$f":"LOOKUP(Q3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(Q4))","v":0},{"$f":"LOOKUP(R3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(R4))","v":0},{"$f":"LOOKUP(S3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(S4))","v":0},{"$f":"LOOKUP(T3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(T4))","v":0},{"$f":"LOOKUP(U3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(U4))","v":0},{"$f":"LOOKUP(V3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(V4))","v":0},{"$f":"LOOKUP(W3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(W4))","v":0},{"$f":"LOOKUP(X3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(X4))","v":0},{"$f":"LOOKUP(Y3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(Y4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(Z3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(Z4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AA3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AA4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AB3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AB4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AC3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AC4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AD3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AD4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AE3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AE4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AF3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AF4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AG3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AG4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AH3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AH4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AI3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AI4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AJ3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AJ4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AK3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AK4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AL3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AL4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AM3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AM4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AN3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AN4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AO3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AO4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AP3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AP4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AQ3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AQ4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AR3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AR4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AS3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AS4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AT3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AT4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AU3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AU4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AV3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AV4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AW3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AW4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AX3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AX4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(AY3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AY4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(AZ3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(AZ4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BA3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BA4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BB3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BB4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BC3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BC4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BD3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BD4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BE3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BE4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BF3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BF4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BG3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BG4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BH3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BH4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BI3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BI4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BJ3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BJ4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BK3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BK4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BL3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BL4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BM3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BM4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BN3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BN4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BO3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BO4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BP3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BP4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BQ3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BQ4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BR3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BR4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BS3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BS4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BT3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BT4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BU3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BU4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BV3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BV4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(BW3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BW4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BX3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BX4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BY3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BY4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(BZ3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(BZ4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(CA3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CA4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(CB3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CB4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(CC3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CC4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(CD3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CD4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(CE3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CE4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(CF3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CF4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(CG3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CG4))","v":1.5250000000000001E-2},{"$f":"LOOKUP(CH3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CH4))","v":1.5166666666666667E-2},{"$f":"LOOKUP(CI3,'Debt Repayment'!4:4,'Debt Repayment'!118:118)*(NOT(CI4))","v":1.5250000000000001E-2}]
[null,null,"Periodic Interest Rate ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M96:M97)","v":2.4999999999999996E-3},{"$f":"SUM(N96:N97)","v":2.5833333333333333E-3},2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,{"$f":"SUM(BZ96:BZ97)","v":1.5166666666666667E-2},1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2]
[]
[null,null,"Commitment Fee",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":5.8333333333333327E-4},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.4583333333333333E-4},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!255:255)","v":6.249999999999999E-4}]
[null,null,"Up-front Fee",null,null,{"$f":"'Construction Financing'!G260","v":0.01}]
[]
[null,null,"PRG Rate - Pre-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!269:269)*M4","v":1.6666666666666666E-3},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!269:269)*N4","v":1.7222222222222222E-3},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!269:269)*O4","v":1.7222222222222222E-3},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!269:269)*P4","v":1.6666666666666666E-3},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!269:269)*Q4","v":1.7222222222222222E-3},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!269:269)*R4","v":1.6666666666666666E-3},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!269:269)*S4","v":1.7222222222222222E-3},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!269:269)*T4","v":1.7222222222222222E-3},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!269:269)*U4","v":1.5555555555555557E-3},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!269:269)*V4","v":1.7222222222222222E-3},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!269:269)*W4","v":1.6666666666666666E-3},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!269:269)*X4","v":1.7222222222222222E-3},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!269:269)*Y4","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!269:269)*Z4","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AA4","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AB4","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AC4","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AD4","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AE4","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AF4","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AG4","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AH4","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AI4","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AJ4","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AK4","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AL4","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AM4","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AN4","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AO4","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AP4","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AQ4","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AR4","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AS4","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AT4","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AU4","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AV4","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AW4","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AX4","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AY4","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!269:269)*AZ4","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BA4","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BB4","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BC4","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BD4","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BE4","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BF4","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BG4","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BH4","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BI4","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BJ4","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BK4","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BL4","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BM4","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BN4","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BO4","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BP4","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BQ4","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BR4","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BS4","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BT4","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BU4","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BV4","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BW4","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BX4","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BY4","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!269:269)*BZ4","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CA4","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CB4","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CC4","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CD4","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CE4","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CF4","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CG4","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CH4","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!269:269)*CI4","v":0}]
[null,null,"PRG Rate - Post-COD",null,null,null,null,null,null,null,null,null,{"$f":"M69","v":0},{"$f":"N69","v":0},0,0,0,0,0,0,0,0,0,0,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,{"$f":"BZ69","v":1.0111111111111111E-2},1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2]
[null,null,"PRG Rate ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M103:M104)","v":1.6666666666666666E-3},{"$f":"SUM(N103:N104)","v":1.7222222222222222E-3},1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.7222222222222222E-3,1.5555555555555557E-3,1.7222222222222222E-3,1.6666666666666666E-3,1.7222222222222222E-3,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,{"$f":"SUM(BZ103:BZ104)","v":1.0111111111111111E-2},1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0166666666666668E-2,1.0111111111111111E-2,1.0166666666666668E-2]
[]
[null,null,"Repayment Percent",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(N3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(O3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(P3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(Q3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(R3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(S3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(T3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(U3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(V3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(W3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":0},{"$f":"LOOKUP(X3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(Y3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(Z3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AA3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AB3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AC3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AD3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AE3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AF3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AG3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AH3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AI3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AJ3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AK3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AL3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AM3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AN3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AO3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AP3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AQ3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AR3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AS3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AT3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AU3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AV3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AW3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AX3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AY3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(AZ3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BA3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BB3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BC3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BD3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BE3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BF3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BG3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BH3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BI3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BJ3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BK3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BL3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BM3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BN3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BO3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BP3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BQ3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BR3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BS3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BT3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BU3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BV3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BW3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BX3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BY3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(BZ3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CA3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CB3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CC3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CD3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CE3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CF3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CG3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CH3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false},{"$f":"LOOKUP(CI3,'Debt Repayment'!4:4,'Debt Repayment'!132:132)","v":false}]
[]
["Shareholder Debt"]
[]
[null,null,"Periodic Interest Rate - Pre-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Construction Financing'!4:4,'Construction Financing'!130:130)*M4","v":6.6666666666666662E-3},{"$f":"LOOKUP(N3,'Construction Financing'!4:4,'Construction Financing'!130:130)*N4","v":6.8888888888888888E-3},{"$f":"LOOKUP(O3,'Construction Financing'!4:4,'Construction Financing'!130:130)*O4","v":6.8888888888888888E-3},{"$f":"LOOKUP(P3,'Construction Financing'!4:4,'Construction Financing'!130:130)*P4","v":6.6666666666666662E-3},{"$f":"LOOKUP(Q3,'Construction Financing'!4:4,'Construction Financing'!130:130)*Q4","v":6.8888888888888888E-3},{"$f":"LOOKUP(R3,'Construction Financing'!4:4,'Construction Financing'!130:130)*R4","v":6.6666666666666662E-3},{"$f":"LOOKUP(S3,'Construction Financing'!4:4,'Construction Financing'!130:130)*S4","v":6.8888888888888888E-3},{"$f":"LOOKUP(T3,'Construction Financing'!4:4,'Construction Financing'!130:130)*T4","v":6.8888888888888888E-3},{"$f":"LOOKUP(U3,'Construction Financing'!4:4,'Construction Financing'!130:130)*U4","v":6.2222222222222227E-3},{"$f":"LOOKUP(V3,'Construction Financing'!4:4,'Construction Financing'!130:130)*V4","v":6.8888888888888888E-3},{"$f":"LOOKUP(W3,'Construction Financing'!4:4,'Construction Financing'!130:130)*W4","v":6.6666666666666662E-3},{"$f":"LOOKUP(X3,'Construction Financing'!4:4,'Construction Financing'!130:130)*X4","v":6.8888888888888888E-3},{"$f":"LOOKUP(Y3,'Construction Financing'!4:4,'Construction Financing'!130:130)*Y4","v":0},{"$f":"LOOKUP(Z3,'Construction Financing'!4:4,'Construction Financing'!130:130)*Z4","v":0},{"$f":"LOOKUP(AA3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AA4","v":0},{"$f":"LOOKUP(AB3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AB4","v":0},{"$f":"LOOKUP(AC3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AC4","v":0},{"$f":"LOOKUP(AD3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AD4","v":0},{"$f":"LOOKUP(AE3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AE4","v":0},{"$f":"LOOKUP(AF3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AF4","v":0},{"$f":"LOOKUP(AG3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AG4","v":0},{"$f":"LOOKUP(AH3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AH4","v":0},{"$f":"LOOKUP(AI3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AI4","v":0},{"$f":"LOOKUP(AJ3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AJ4","v":0},{"$f":"LOOKUP(AK3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AK4","v":0},{"$f":"LOOKUP(AL3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AL4","v":0},{"$f":"LOOKUP(AM3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AM4","v":0},{"$f":"LOOKUP(AN3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AN4","v":0},{"$f":"LOOKUP(AO3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AO4","v":0},{"$f":"LOOKUP(AP3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AP4","v":0},{"$f":"LOOKUP(AQ3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AQ4","v":0},{"$f":"LOOKUP(AR3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AR4","v":0},{"$f":"LOOKUP(AS3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AS4","v":0},{"$f":"LOOKUP(AT3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AT4","v":0},{"$f":"LOOKUP(AU3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AU4","v":0},{"$f":"LOOKUP(AV3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AV4","v":0},{"$f":"LOOKUP(AW3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AW4","v":0},{"$f":"LOOKUP(AX3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AX4","v":0},{"$f":"LOOKUP(AY3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AY4","v":0},{"$f":"LOOKUP(AZ3,'Construction Financing'!4:4,'Construction Financing'!130:130)*AZ4","v":0},{"$f":"LOOKUP(BA3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BA4","v":0},{"$f":"LOOKUP(BB3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BB4","v":0},{"$f":"LOOKUP(BC3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BC4","v":0},{"$f":"LOOKUP(BD3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BD4","v":0},{"$f":"LOOKUP(BE3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BE4","v":0},{"$f":"LOOKUP(BF3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BF4","v":0},{"$f":"LOOKUP(BG3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BG4","v":0},{"$f":"LOOKUP(BH3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BH4","v":0},{"$f":"LOOKUP(BI3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BI4","v":0},{"$f":"LOOKUP(BJ3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BJ4","v":0},{"$f":"LOOKUP(BK3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BK4","v":0},{"$f":"LOOKUP(BL3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BL4","v":0},{"$f":"LOOKUP(BM3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BM4","v":0},{"$f":"LOOKUP(BN3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BN4","v":0},{"$f":"LOOKUP(BO3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BO4","v":0},{"$f":"LOOKUP(BP3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BP4","v":0},{"$f":"LOOKUP(BQ3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BQ4","v":0},{"$f":"LOOKUP(BR3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BR4","v":0},{"$f":"LOOKUP(BS3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BS4","v":0},{"$f":"LOOKUP(BT3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BT4","v":0},{"$f":"LOOKUP(BU3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BU4","v":0},{"$f":"LOOKUP(BV3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BV4","v":0},{"$f":"LOOKUP(BW3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BW4","v":0},{"$f":"LOOKUP(BX3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BX4","v":0},{"$f":"LOOKUP(BY3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BY4","v":0},{"$f":"LOOKUP(BZ3,'Construction Financing'!4:4,'Construction Financing'!130:130)*BZ4","v":0},{"$f":"LOOKUP(CA3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CA4","v":0},{"$f":"LOOKUP(CB3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CB4","v":0},{"$f":"LOOKUP(CC3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CC4","v":0},{"$f":"LOOKUP(CD3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CD4","v":0},{"$f":"LOOKUP(CE3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CE4","v":0},{"$f":"LOOKUP(CF3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CF4","v":0},{"$f":"LOOKUP(CG3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CG4","v":0},{"$f":"LOOKUP(CH3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CH4","v":0},{"$f":"LOOKUP(CI3,'Construction Financing'!4:4,'Construction Financing'!130:130)*CI4","v":0}]
[null,null,"Periodic Interest Rate - Post-COD",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(M3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(M4)","v":0},{"$f":"LOOKUP(N3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(N4)","v":0},{"$f":"LOOKUP(O3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(O4)","v":0},{"$f":"LOOKUP(P3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(P4)","v":0},{"$f":"LOOKUP(Q3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(Q4)","v":0},{"$f":"LOOKUP(R3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(R4)","v":0},{"$f":"LOOKUP(S3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(S4)","v":0},{"$f":"LOOKUP(T3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(T4)","v":0},{"$f":"LOOKUP(U3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(U4)","v":0},{"$f":"LOOKUP(V3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(V4)","v":0},{"$f":"LOOKUP(W3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(W4)","v":0},{"$f":"LOOKUP(X3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(X4)","v":0},{"$f":"LOOKUP(Y3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(Y4)","v":4.066666666666667E-2},{"$f":"LOOKUP(Z3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(Z4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AA3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AA4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AB3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AB4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AC3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AC4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AD3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AD4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AE3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AE4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AF3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AF4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AG3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AG4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AH3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AH4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AI3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AI4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AJ3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AJ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AK3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AK4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AL3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AL4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AM3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AM4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AN3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AN4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AO3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AO4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AP3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AP4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AQ3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AQ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AR3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AR4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AS3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AS4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AT3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AT4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AU3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AU4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AV3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AV4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AW3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AW4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AX3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AX4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AY3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AY4)","v":4.066666666666667E-2},{"$f":"LOOKUP(AZ3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(AZ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BA3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BA4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BB3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BB4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BC3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BC4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BD3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BD4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BE3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BE4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BF3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BF4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BG3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BG4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BH3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BH4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BI3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BI4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BJ3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BJ4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BK3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BK4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BL3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BL4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BM3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BM4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BN3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BN4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BO3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BO4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BP3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BP4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BQ3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BQ4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BR3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BR4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BS3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BS4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BT3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BT4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BU3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BU4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BV3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BV4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BW3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BW4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BX3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BX4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BY3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BY4)","v":4.066666666666667E-2},{"$f":"LOOKUP(BZ3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(BZ4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CA3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CA4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CB3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CB4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CC3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CC4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CD3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CD4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CE3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CE4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CF3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CF4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CG3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CG4)","v":4.066666666666667E-2},{"$f":"LOOKUP(CH3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CH4)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CI3,'Financial Statements'!4:4,'Financial Statements'!220:220)*NOT(CI4)","v":4.066666666666667E-2}]
[null,null,"Periodic Interest Rate ",null,null,null,null,null,null,null,null,null,{"$f":"M111+M112","v":6.6666666666666662E-3},{"$f":"N111+N112","v":6.8888888888888888E-3},6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,{"$f":"BZ111+BZ112","v":4.0444444444444443E-2},4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2]
[]
[null,null,"Commitment Fee"]
[null,null,"Up-front Fee"]
[]
[null,null,"Sweep Percent",null,null,null,null,{"$f":"'Financial Statements'!H42","v":0.8}]

{"sheet":"Parallel Model","index":18,"n_rows":1236,"n_cols":109,"rows_kept":1236,"cut":false,"hidden":false,"merged":[]}
["Consistent Time Line from Model"]
[null,"Press CNTL, Alt, F9 to Re-calc",null,null,null,"Instructions",null,null,"Input Check",false,"Eq IRR",{"$f":"I654","v":false},"Pr IRR",{"$f":"I651","v":false},"Pre-tax",{"$f":"I650","v":false},"Reset",false,"Max Iter",5,null,null,{"$f":"W3-V3","v":-15.874524499675317},{"$f":"X3-X310","v":234.35748108755269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U450-U459","v":-4.687928594648838E-6},733.15177801081154,{"$f":"W450-W459","v":717.27725351113622},679.33405619617406,661.85659120453784,623.60783567692852]
["Section 1: Get Time and Operating Inputs for the Parallel Model from Your Financial Model (Get Entire Line and start on line below)",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Start of Selection - First Line is Date",null,null,null,null,null,null,null,{"$f":"IF(UdfInputs!M3,UdfInputs!M3)","v":"2021-06-30"},{"$f":"IF(UdfInputs!N3,UdfInputs!N3)","v":"2021-07-31"},{"$f":"IF(UdfInputs!O3,UdfInputs!O3)","v":"2021-08-31"},{"$f":"IF(UdfInputs!P3,UdfInputs!P3)","v":"2021-09-30"},{"$f":"IF(UdfInputs!Q3,UdfInputs!Q3)","v":"2021-10-31"},{"$f":"IF(UdfInputs!R3,UdfInputs!R3)","v":"2021-11-30"},{"$f":"IF(UdfInputs!S3,UdfInputs!S3)","v":"2021-12-31"},{"$f":"IF(UdfInputs!T3,UdfInputs!T3)","v":"2022-01-31"},{"$f":"IF(UdfInputs!U3,UdfInputs!U3)","v":"2022-02-28"},{"$f":"IF(UdfInputs!V3,UdfInputs!V3)","v":"2022-03-31"},{"$f":"IF(UdfInputs!W3,UdfInputs!W3)","v":"2022-04-30"},{"$f":"IF(UdfInputs!X3,UdfInputs!X3)","v":"2022-05-31"},{"$f":"IF(UdfInputs!Y3,UdfInputs!Y3)","v":"2022-11-30"},{"$f":"IF(UdfInputs!Z3,UdfInputs!Z3)","v":"2023-05-31"},{"$f":"IF(UdfInputs!AA3,UdfInputs!AA3)","v":"2023-11-30"},{"$f":"IF(UdfInputs!AB3,UdfInputs!AB3)","v":"2024-05-31"},{"$f":"IF(UdfInputs!AC3,UdfInputs!AC3)","v":"2024-11-30"},{"$f":"IF(UdfInputs!AD3,UdfInputs!AD3)","v":"2025-05-31"},{"$f":"IF(UdfInputs!AE3,UdfInputs!AE3)","v":"2025-11-30"},{"$f":"IF(UdfInputs!AF3,UdfInputs!AF3)","v":"2026-05-31"},{"$f":"IF(UdfInputs!AG3,UdfInputs!AG3)","v":"2026-11-30"},{"$f":"IF(UdfInputs!AH3,UdfInputs!AH3)","v":"2027-05-31"},{"$f":"IF(UdfInputs!AI3,UdfInputs!AI3)","v":"2027-11-30"},{"$f":"IF(UdfInputs!AJ3,UdfInputs!AJ3)","v":"2028-05-31"},{"$f":"IF(UdfInputs!AK3,UdfInputs!AK3)","v":"2028-11-30"},{"$f":"IF(UdfInputs!AL3,UdfInputs!AL3)","v":"2029-05-31"},{"$f":"IF(UdfInputs!AM3,UdfInputs!AM3)","v":"2029-11-30"},{"$f":"IF(UdfInputs!AN3,UdfInputs!AN3)","v":"2030-05-31"},{"$f":"IF(UdfInputs!AO3,UdfInputs!AO3)","v":"2030-11-30"},{"$f":"IF(UdfInputs!AP3,UdfInputs!AP3)","v":"2031-05-31"},{"$f":"IF(UdfInputs!AQ3,UdfInputs!AQ3)","v":"2031-11-30"},{"$f":"IF(UdfInputs!AR3,UdfInputs!AR3)","v":"2032-05-31"},{"$f":"IF(UdfInputs!AS3,UdfInputs!AS3)","v":"2032-11-30"},{"$f":"IF(UdfInputs!AT3,UdfInputs!AT3)","v":"2033-05-31"},{"$f":"IF(UdfInputs!AU3,UdfInputs!AU3)","v":"2033-11-30"},{"$f":"IF(UdfInputs!AV3,UdfInputs!AV3)","v":"2034-05-31"},{"$f":"IF(UdfInputs!AW3,UdfInputs!AW3)","v":"2034-11-30"},{"$f":"IF(UdfInputs!AX3,UdfInputs!AX3)","v":"2035-05-31"},{"$f":"IF(UdfInputs!AY3,UdfInputs!AY3)","v":"2035-11-30"},{"$f":"IF(UdfInputs!AZ3,UdfInputs!AZ3)","v":"2036-05-31"},{"$f":"IF(UdfInputs!BA3,UdfInputs!BA3)","v":"2036-11-30"},{"$f":"IF(UdfInputs!BB3,UdfInputs!BB3)","v":"2037-05-31"},{"$f":"IF(UdfInputs!BC3,UdfInputs!BC3)","v":"2037-11-30"},{"$f":"IF(UdfInputs!BD3,UdfInputs!BD3)","v":"2038-05-31"},{"$f":"IF(UdfInputs!BE3,UdfInputs!BE3)","v":"2038-11-30"},{"$f":"IF(UdfInputs!BF3,UdfInputs!BF3)","v":"2039-05-31"},{"$f":"IF(UdfInputs!BG3,UdfInputs!BG3)","v":"2039-11-30"},{"$f":"IF(UdfInputs!BH3,UdfInputs!BH3)","v":"2040-05-31"},{"$f":"IF(UdfInputs!BI3,UdfInputs!BI3)","v":"2040-11-30"},{"$f":"IF(UdfInputs!BJ3,UdfInputs!BJ3)","v":"2041-05-31"},{"$f":"IF(UdfInputs!BK3,UdfInputs!BK3)","v":"2041-11-30"},{"$f":"IF(UdfInputs!BL3,UdfInputs!BL3)","v":"2042-05-31"},{"$f":"IF(UdfInputs!BM3,UdfInputs!BM3)","v":"2042-11-30"},{"$f":"IF(UdfInputs!BN3,UdfInputs!BN3)","v":"2043-05-31"},{"$f":"IF(UdfInputs!BO3,UdfInputs!BO3)","v":"2043-11-30"},{"$f":"IF(UdfInputs!BP3,UdfInputs!BP3)","v":"2044-05-31"},{"$f":"IF(UdfInputs!BQ3,UdfInputs!BQ3)","v":"2044-11-30"},{"$f":"IF(UdfInputs!BR3,UdfInputs!BR3)","v":"2045-05-31"},{"$f":"IF(UdfInputs!BS3,UdfInputs!BS3)","v":"2045-11-30"},{"$f":"IF(UdfInputs!BT3,UdfInputs!BT3)","v":"2046-05-31"},{"$f":"IF(UdfInputs!BU3,UdfInputs!BU3)","v":"2046-11-30"},{"$f":"IF(UdfInputs!BV3,UdfInputs!BV3)","v":"2047-05-31"},{"$f":"IF(UdfInputs!BW3,UdfInputs!BW3)","v":"2047-11-30"},{"$f":"IF(UdfInputs!BX3,UdfInputs!BX3)","v":"2048-05-31"},{"$f":"IF(UdfInputs!BY3,UdfInputs!BY3)","v":"2048-11-30"},{"$f":"IF(UdfInputs!BZ3,UdfInputs!BZ3)","v":"2049-05-31"},{"$f":"IF(UdfInputs!CA3,UdfInputs!CA3)","v":"2049-11-30"},{"$f":"IF(UdfInputs!CB3,UdfInputs!CB3)","v":"2050-05-31"},{"$f":"IF(UdfInputs!CC3,UdfInputs!CC3)","v":"2050-11-30"},{"$f":"IF(UdfInputs!CD3,UdfInputs!CD3)","v":"2051-05-31"},{"$f":"IF(UdfInputs!CE3,UdfInputs!CE3)","v":"2051-11-30"},{"$f":"IF(UdfInputs!CF3,UdfInputs!CF3)","v":"2052-05-31"},{"$f":"IF(UdfInputs!CG3,UdfInputs!CG3)","v":"2052-11-30"},{"$f":"IF(UdfInputs!CH3,UdfInputs!CH3)","v":"2053-05-31"},{"$f":"IF(UdfInputs!CI3,UdfInputs!CI3)","v":"2053-11-30"},{"$f":"IF(UdfInputs!CJ3,UdfInputs!CJ3)","v":false},{"$f":"IF(UdfInputs!CK3,UdfInputs!CK3)","v":false},{"$f":"IF(UdfInputs!CL3,UdfInputs!CL3)","v":false},{"$f":"IF(UdfInputs!CM3,UdfInputs!CM3)","v":false},{"$f":"IF(UdfInputs!CN3,UdfInputs!CN3)","v":false},{"$f":"IF(UdfInputs!CO3,UdfInputs!CO3)","v":false},{"$f":"IF(UdfInputs!CP3,UdfInputs!CP3)","v":false},{"$f":"IF(UdfInputs!CQ3,UdfInputs!CQ3)","v":false},{"$f":"IF(UdfInputs!CR3,UdfInputs!CR3)","v":false},{"$f":"IF(UdfInputs!CS3,UdfInputs!CS3)","v":false},{"$f":"IF(UdfInputs!CT3,UdfInputs!CT3)","v":false},{"$f":"IF(UdfInputs!CU3,UdfInputs!CU3)","v":false},{"$f":"IF(UdfInputs!CV3,UdfInputs!CV3)","v":false},{"$f":"IF(UdfInputs!CW3,UdfInputs!CW3)","v":false},{"$f":"IF(UdfInputs!CX3,UdfInputs!CX3)","v":false},{"$f":"IF(UdfInputs!CY3,UdfInputs!CY3)","v":false},{"$f":"IF(UdfInputs!CZ3,UdfInputs!CZ3)","v":false},{"$f":"IF(UdfInputs!DA3,UdfInputs!DA3)","v":false},{"$f":"IF(UdfInputs!DB3,UdfInputs!DB3)","v":false},{"$f":"IF(UdfInputs!DC3,UdfInputs!DC3)","v":false},{"$f":"IF(UdfInputs!DD3,UdfInputs!DD3)","v":false},{"$f":"IF(UdfInputs!DE3,UdfInputs!DE3)","v":false},{"$f":"IF(UdfInputs!DF3,UdfInputs!DF3)","v":false},{"$f":"IF(UdfInputs!DG3,UdfInputs!DG3)","v":false},{"$f":"IF(UdfInputs!DH3,UdfInputs!DH3)","v":false}]
[null,null,"Development Period (these can be 1's and 0's)",null,null,null,null,null,null,{"$f":"UdfInputs!M6","v":1},{"$f":"UdfInputs!N6","v":0},{"$f":"UdfInputs!O6","v":0},{"$f":"UdfInputs!P6","v":0},{"$f":"UdfInputs!Q6","v":0},{"$f":"UdfInputs!R6","v":0},{"$f":"UdfInputs!S6","v":0},{"$f":"UdfInputs!T6","v":0},{"$f":"UdfInputs!U6","v":0},{"$f":"UdfInputs!V6","v":0},{"$f":"UdfInputs!W6","v":0},{"$f":"UdfInputs!X6","v":0},{"$f":"UdfInputs!Y6","v":0},{"$f":"UdfInputs!Z6","v":0},{"$f":"UdfInputs!AA6","v":0},{"$f":"UdfInputs!AB6","v":0},{"$f":"UdfInputs!AC6","v":0},{"$f":"UdfInputs!AD6","v":0},{"$f":"UdfInputs!AE6","v":0},{"$f":"UdfInputs!AF6","v":0},{"$f":"UdfInputs!AG6","v":0},{"$f":"UdfInputs!AH6","v":0},{"$f":"UdfInputs!AI6","v":0},{"$f":"UdfInputs!AJ6","v":0},{"$f":"UdfInputs!AK6","v":0},{"$f":"UdfInputs!AL6","v":0},{"$f":"UdfInputs!AM6","v":0},{"$f":"UdfInputs!AN6","v":0},{"$f":"UdfInputs!AO6","v":0},{"$f":"UdfInputs!AP6","v":0},{"$f":"UdfInputs!AQ6","v":0},{"$f":"UdfInputs!AR6","v":0},{"$f":"UdfInputs!AS6","v":0},{"$f":"UdfInputs!AT6","v":0},{"$f":"UdfInputs!AU6","v":0},{"$f":"UdfInputs!AV6","v":0},{"$f":"UdfInputs!AW6","v":0},{"$f":"UdfInputs!AX6","v":0},{"$f":"UdfInputs!AY6","v":0},{"$f":"UdfInputs!AZ6","v":0},{"$f":"UdfInputs!BA6","v":0},{"$f":"UdfInputs!BB6","v":0},{"$f":"UdfInputs!BC6","v":0},{"$f":"UdfInputs!BD6","v":0},{"$f":"UdfInputs!BE6","v":0},{"$f":"UdfInputs!BF6","v":0},{"$f":"UdfInputs!BG6","v":0},{"$f":"UdfInputs!BH6","v":0},{"$f":"UdfInputs!BI6","v":0},{"$f":"UdfInputs!BJ6","v":0},{"$f":"UdfInputs!BK6","v":0},{"$f":"UdfInputs!BL6","v":0},{"$f":"UdfInputs!BM6","v":0},{"$f":"UdfInputs!BN6","v":0},{"$f":"UdfInputs!BO6","v":0},{"$f":"UdfInputs!BP6","v":0},{"$f":"UdfInputs!BQ6","v":0},{"$f":"UdfInputs!BR6","v":0},{"$f":"UdfInputs!BS6","v":0},{"$f":"UdfInputs!BT6","v":0},{"$f":"UdfInputs!BU6","v":0},{"$f":"UdfInputs!BV6","v":0},{"$f":"UdfInputs!BW6","v":0},{"$f":"UdfInputs!BX6","v":0},{"$f":"UdfInputs!BY6","v":0},{"$f":"UdfInputs!BZ6","v":0},{"$f":"UdfInputs!CA6","v":0},{"$f":"UdfInputs!CB6","v":0},{"$f":"UdfInputs!CC6","v":0},{"$f":"UdfInputs!CD6","v":0},{"$f":"UdfInputs!CE6","v":0},{"$f":"UdfInputs!CF6","v":0},{"$f":"UdfInputs!CG6","v":0},{"$f":"UdfInputs!CH6","v":0},{"$f":"UdfInputs!CI6","v":0},{"$f":"UdfInputs!CJ6","v":0},{"$f":"UdfInputs!CK6","v":0},{"$f":"UdfInputs!CL6","v":0},{"$f":"UdfInputs!CM6","v":0},{"$f":"UdfInputs!CN6","v":0},{"$f":"UdfInputs!CO6","v":0},{"$f":"UdfInputs!CP6","v":0},{"$f":"UdfInputs!CQ6","v":0},{"$f":"UdfInputs!CR6","v":0},{"$f":"UdfInputs!CS6","v":0},{"$f":"UdfInputs!CT6","v":0},{"$f":"UdfInputs!CU6","v":0},{"$f":"UdfInputs!CV6","v":0},{"$f":"UdfInputs!CW6","v":0},{"$f":"UdfInputs!CX6","v":0},{"$f":"UdfInputs!CY6","v":0},{"$f":"UdfInputs!CZ6","v":0},{"$f":"UdfInputs!DA6","v":0},{"$f":"UdfInputs!DB6","v":0},{"$f":"UdfInputs!DC6","v":0},{"$f":"UdfInputs!DD6","v":0},{"$f":"UdfInputs!DE6","v":0},{"$f":"UdfInputs!DF6","v":0},{"$f":"UdfInputs!DG6","v":0},{"$f":"UdfInputs!DH6","v":0}]
[null,null,"Construction Period",null,null,null,null,null,null,{"$f":"UdfInputs!M7","v":1},{"$f":"UdfInputs!N7","v":1},{"$f":"UdfInputs!O7","v":1},{"$f":"UdfInputs!P7","v":1},{"$f":"UdfInputs!Q7","v":1},{"$f":"UdfInputs!R7","v":1},{"$f":"UdfInputs!S7","v":1},{"$f":"UdfInputs!T7","v":1},{"$f":"UdfInputs!U7","v":1},{"$f":"UdfInputs!V7","v":1},{"$f":"UdfInputs!W7","v":1},{"$f":"UdfInputs!X7","v":1},{"$f":"UdfInputs!Y7","v":0},{"$f":"UdfInputs!Z7","v":0},{"$f":"UdfInputs!AA7","v":0},{"$f":"UdfInputs!AB7","v":0},{"$f":"UdfInputs!AC7","v":0},{"$f":"UdfInputs!AD7","v":0},{"$f":"UdfInputs!AE7","v":0},{"$f":"UdfInputs!AF7","v":0},{"$f":"UdfInputs!AG7","v":0},{"$f":"UdfInputs!AH7","v":0},{"$f":"UdfInputs!AI7","v":0},{"$f":"UdfInputs!AJ7","v":0},{"$f":"UdfInputs!AK7","v":0},{"$f":"UdfInputs!AL7","v":0},{"$f":"UdfInputs!AM7","v":0},{"$f":"UdfInputs!AN7","v":0},{"$f":"UdfInputs!AO7","v":0},{"$f":"UdfInputs!AP7","v":0},{"$f":"UdfInputs!AQ7","v":0},{"$f":"UdfInputs!AR7","v":0},{"$f":"UdfInputs!AS7","v":0},{"$f":"UdfInputs!AT7","v":0},{"$f":"UdfInputs!AU7","v":0},{"$f":"UdfInputs!AV7","v":0},{"$f":"UdfInputs!AW7","v":0},{"$f":"UdfInputs!AX7","v":0},{"$f":"UdfInputs!AY7","v":0},{"$f":"UdfInputs!AZ7","v":0},{"$f":"UdfInputs!BA7","v":0},{"$f":"UdfInputs!BB7","v":0},{"$f":"UdfInputs!BC7","v":0},{"$f":"UdfInputs!BD7","v":0},{"$f":"UdfInputs!BE7","v":0},{"$f":"UdfInputs!BF7","v":0},{"$f":"UdfInputs!BG7","v":0},{"$f":"UdfInputs!BH7","v":0},{"$f":"UdfInputs!BI7","v":0},{"$f":"UdfInputs!BJ7","v":0},{"$f":"UdfInputs!BK7","v":0},{"$f":"UdfInputs!BL7","v":0},{"$f":"UdfInputs!BM7","v":0},{"$f":"UdfInputs!BN7","v":0},{"$f":"UdfInputs!BO7","v":0},{"$f":"UdfInputs!BP7","v":0},{"$f":"UdfInputs!BQ7","v":0},{"$f":"UdfInputs!BR7","v":0},{"$f":"UdfInputs!BS7","v":0},{"$f":"UdfInputs!BT7","v":0},{"$f":"UdfInputs!BU7","v":0},{"$f":"UdfInputs!BV7","v":0},{"$f":"UdfInputs!BW7","v":0},{"$f":"UdfInputs!BX7","v":0},{"$f":"UdfInputs!BY7","v":0},{"$f":"UdfInputs!BZ7","v":0},{"$f":"UdfInputs!CA7","v":0},{"$f":"UdfInputs!CB7","v":0},{"$f":"UdfInputs!CC7","v":0},{"$f":"UdfInputs!CD7","v":0},{"$f":"UdfInputs!CE7","v":0},{"$f":"UdfInputs!CF7","v":0},{"$f":"UdfInputs!CG7","v":0},{"$f":"UdfInputs!CH7","v":0},{"$f":"UdfInputs!CI7","v":0},{"$f":"UdfInputs!CJ7","v":0},{"$f":"UdfInputs!CK7","v":0},{"$f":"UdfInputs!CL7","v":0},{"$f":"UdfInputs!CM7","v":0},{"$f":"UdfInputs!CN7","v":0},{"$f":"UdfInputs!CO7","v":0},{"$f":"UdfInputs!CP7","v":0},{"$f":"UdfInputs!CQ7","v":0},{"$f":"UdfInputs!CR7","v":0},{"$f":"UdfInputs!CS7","v":0},{"$f":"UdfInputs!CT7","v":0},{"$f":"UdfInputs!CU7","v":0},{"$f":"UdfInputs!CV7","v":0},{"$f":"UdfInputs!CW7","v":0},{"$f":"UdfInputs!CX7","v":0},{"$f":"UdfInputs!CY7","v":0},{"$f":"UdfInputs!CZ7","v":0},{"$f":"UdfInputs!DA7","v":0},{"$f":"UdfInputs!DB7","v":0},{"$f":"UdfInputs!DC7","v":0},{"$f":"UdfInputs!DD7","v":0},{"$f":"UdfInputs!DE7","v":0},{"$f":"UdfInputs!DF7","v":0},{"$f":"UdfInputs!DG7","v":0},{"$f":"UdfInputs!DH7","v":0}]
[null,null,"Operation Period",null,null,null,null,null,null,{"$f":"UdfInputs!M8","v":0},{"$f":"UdfInputs!N8","v":0},{"$f":"UdfInputs!O8","v":0},{"$f":"UdfInputs!P8","v":0},{"$f":"UdfInputs!Q8","v":0},{"$f":"UdfInputs!R8","v":0},{"$f":"UdfInputs!S8","v":0},{"$f":"UdfInputs!T8","v":0},{"$f":"UdfInputs!U8","v":0},{"$f":"UdfInputs!V8","v":0},{"$f":"UdfInputs!W8","v":0},{"$f":"UdfInputs!X8","v":0},{"$f":"UdfInputs!Y8","v":1},{"$f":"UdfInputs!Z8","v":1},{"$f":"UdfInputs!AA8","v":1},{"$f":"UdfInputs!AB8","v":1},{"$f":"UdfInputs!AC8","v":1},{"$f":"UdfInputs!AD8","v":1},{"$f":"UdfInputs!AE8","v":1},{"$f":"UdfInputs!AF8","v":1},{"$f":"UdfInputs!AG8","v":1},{"$f":"UdfInputs!AH8","v":1},{"$f":"UdfInputs!AI8","v":1},{"$f":"UdfInputs!AJ8","v":1},{"$f":"UdfInputs!AK8","v":1},{"$f":"UdfInputs!AL8","v":1},{"$f":"UdfInputs!AM8","v":1},{"$f":"UdfInputs!AN8","v":1},{"$f":"UdfInputs!AO8","v":1},{"$f":"UdfInputs!AP8","v":1},{"$f":"UdfInputs!AQ8","v":1},{"$f":"UdfInputs!AR8","v":1},{"$f":"UdfInputs!AS8","v":1},{"$f":"UdfInputs!AT8","v":1},{"$f":"UdfInputs!AU8","v":1},{"$f":"UdfInputs!AV8","v":1},{"$f":"UdfInputs!AW8","v":1},{"$f":"UdfInputs!AX8","v":1},{"$f":"UdfInputs!AY8","v":1},{"$f":"UdfInputs!AZ8","v":1},{"$f":"UdfInputs!BA8","v":1},{"$f":"UdfInputs!BB8","v":1},{"$f":"UdfInputs!BC8","v":1},{"$f":"UdfInputs!BD8","v":1},{"$f":"UdfInputs!BE8","v":1},{"$f":"UdfInputs!BF8","v":1},{"$f":"UdfInputs!BG8","v":1},{"$f":"UdfInputs!BH8","v":1},{"$f":"UdfInputs!BI8","v":1},{"$f":"UdfInputs!BJ8","v":1},{"$f":"UdfInputs!BK8","v":1},{"$f":"UdfInputs!BL8","v":1},{"$f":"UdfInputs!BM8","v":1},{"$f":"UdfInputs!BN8","v":1},{"$f":"UdfInputs!BO8","v":1},{"$f":"UdfInputs!BP8","v":1},{"$f":"UdfInputs!BQ8","v":1},{"$f":"UdfInputs!BR8","v":1},{"$f":"UdfInputs!BS8","v":1},{"$f":"UdfInputs!BT8","v":1},{"$f":"UdfInputs!BU8","v":1},{"$f":"UdfInputs!BV8","v":1},{"$f":"UdfInputs!BW8","v":1},{"$f":"UdfInputs!BX8","v":1},{"$f":"UdfInputs!BY8","v":1},{"$f":"UdfInputs!BZ8","v":1},{"$f":"UdfInputs!CA8","v":1},{"$f":"UdfInputs!CB8","v":1},{"$f":"UdfInputs!CC8","v":1},{"$f":"UdfInputs!CD8","v":1},{"$f":"UdfInputs!CE8","v":1},{"$f":"UdfInputs!CF8","v":1},{"$f":"UdfInputs!CG8","v":1},{"$f":"UdfInputs!CH8","v":0},{"$f":"UdfInputs!CI8","v":0},{"$f":"UdfInputs!CJ8","v":0},{"$f":"UdfInputs!CK8","v":0},{"$f":"UdfInputs!CL8","v":0},{"$f":"UdfInputs!CM8","v":0},{"$f":"UdfInputs!CN8","v":0},{"$f":"UdfInputs!CO8","v":0},{"$f":"UdfInputs!CP8","v":0},{"$f":"UdfInputs!CQ8","v":0},{"$f":"UdfInputs!CR8","v":0},{"$f":"UdfInputs!CS8","v":0},{"$f":"UdfInputs!CT8","v":0},{"$f":"UdfInputs!CU8","v":0},{"$f":"UdfInputs!CV8","v":0},{"$f":"UdfInputs!CW8","v":0},{"$f":"UdfInputs!CX8","v":0},{"$f":"UdfInputs!CY8","v":0},{"$f":"UdfInputs!CZ8","v":0},{"$f":"UdfInputs!DA8","v":0},{"$f":"UdfInputs!DB8","v":0},{"$f":"UdfInputs!DC8","v":0},{"$f":"UdfInputs!DD8","v":0},{"$f":"UdfInputs!DE8","v":0},{"$f":"UdfInputs!DF8","v":0},{"$f":"UdfInputs!DG8","v":0},{"$f":"UdfInputs!DH8","v":0}]
[]
[null,null,"Capital Expenditures (Physical from Model; i.e. no IDC, DSRA Fees, Development Fees etc.)",null,null,null,null,null,null,{"$f":"UdfInputs!M14","v":16594.626293555517},{"$f":"UdfInputs!N14","v":3608.1586670536954},{"$f":"UdfInputs!O14","v":3608.1586670536954},{"$f":"UdfInputs!P14","v":3608.777503939079},{"$f":"UdfInputs!Q14","v":3608.1586670536954},{"$f":"UdfInputs!R14","v":3608.1586670536954},{"$f":"UdfInputs!S14","v":3608.1586670536954},{"$f":"UdfInputs!T14","v":3608.1586670536954},{"$f":"UdfInputs!U14","v":3608.777503939079},{"$f":"UdfInputs!V14","v":3608.1586670536954},{"$f":"UdfInputs!W14","v":3608.1586670536954},{"$f":"UdfInputs!X14","v":3613.1093621367518},{"$f":"UdfInputs!Y14","v":0},{"$f":"UdfInputs!Z14","v":0},{"$f":"UdfInputs!AA14","v":0},{"$f":"UdfInputs!AB14","v":0},{"$f":"UdfInputs!AC14","v":0},{"$f":"UdfInputs!AD14","v":0},{"$f":"UdfInputs!AE14","v":0},{"$f":"UdfInputs!AF14","v":0},{"$f":"UdfInputs!AG14","v":0},{"$f":"UdfInputs!AH14","v":0},{"$f":"UdfInputs!AI14","v":0},{"$f":"UdfInputs!AJ14","v":0},{"$f":"UdfInputs!AK14","v":0},{"$f":"UdfInputs!AL14","v":0},{"$f":"UdfInputs!AM14","v":0},{"$f":"UdfInputs!AN14","v":0},{"$f":"UdfInputs!AO14","v":0},{"$f":"UdfInputs!AP14","v":0},{"$f":"UdfInputs!AQ14","v":0},{"$f":"UdfInputs!AR14","v":0},{"$f":"UdfInputs!AS14","v":0},{"$f":"UdfInputs!AT14","v":0},{"$f":"UdfInputs!AU14","v":0},{"$f":"UdfInputs!AV14","v":0},{"$f":"UdfInputs!AW14","v":0},{"$f":"UdfInputs!AX14","v":0},{"$f":"UdfInputs!AY14","v":0},{"$f":"UdfInputs!AZ14","v":0},{"$f":"UdfInputs!BA14","v":0},{"$f":"UdfInputs!BB14","v":0},{"$f":"UdfInputs!BC14","v":0},{"$f":"UdfInputs!BD14","v":0},{"$f":"UdfInputs!BE14","v":0},{"$f":"UdfInputs!BF14","v":0},{"$f":"UdfInputs!BG14","v":0},{"$f":"UdfInputs!BH14","v":0},{"$f":"UdfInputs!BI14","v":0},{"$f":"UdfInputs!BJ14","v":0},{"$f":"UdfInputs!BK14","v":0},{"$f":"UdfInputs!BL14","v":0},{"$f":"UdfInputs!BM14","v":0},{"$f":"UdfInputs!BN14","v":0},{"$f":"UdfInputs!BO14","v":0},{"$f":"UdfInputs!BP14","v":0},{"$f":"UdfInputs!BQ14","v":0},{"$f":"UdfInputs!BR14","v":0},{"$f":"UdfInputs!BS14","v":0},{"$f":"UdfInputs!BT14","v":0},{"$f":"UdfInputs!BU14","v":0},{"$f":"UdfInputs!BV14","v":0},{"$f":"UdfInputs!BW14","v":0},{"$f":"UdfInputs!BX14","v":0},{"$f":"UdfInputs!BY14","v":0},{"$f":"UdfInputs!BZ14","v":0},{"$f":"UdfInputs!CA14","v":0},{"$f":"UdfInputs!CB14","v":0},{"$f":"UdfInputs!CC14","v":0},{"$f":"UdfInputs!CD14","v":0},{"$f":"UdfInputs!CE14","v":0},{"$f":"UdfInputs!CF14","v":0},{"$f":"UdfInputs!CG14","v":0},{"$f":"UdfInputs!CH14","v":0},{"$f":"UdfInputs!CI14","v":0},{"$f":"UdfInputs!CJ14","v":0},{"$f":"UdfInputs!CK14","v":0},{"$f":"UdfInputs!CL14","v":0},{"$f":"UdfInputs!CM14","v":0},{"$f":"UdfInputs!CN14","v":0},{"$f":"UdfInputs!CO14","v":0},{"$f":"UdfInputs!CP14","v":0},{"$f":"UdfInputs!CQ14","v":0},{"$f":"UdfInputs!CR14","v":0},{"$f":"UdfInputs!CS14","v":0},{"$f":"UdfInputs!CT14","v":0},{"$f":"UdfInputs!CU14","v":0},{"$f":"UdfInputs!CV14","v":0},{"$f":"UdfInputs!CW14","v":0},{"$f":"UdfInputs!CX14","v":0},{"$f":"UdfInputs!CY14","v":0},{"$f":"UdfInputs!CZ14","v":0},{"$f":"UdfInputs!DA14","v":0},{"$f":"UdfInputs!DB14","v":0},{"$f":"UdfInputs!DC14","v":0},{"$f":"UdfInputs!DD14","v":0},{"$f":"UdfInputs!DE14","v":0},{"$f":"UdfInputs!DF14","v":0},{"$f":"UdfInputs!DG14","v":0},{"$f":"UdfInputs!DH14","v":0}]
[null,null,"EBITDA from Model",null,null,null,null,null,null,{"$f":"UdfInputs!M16","v":0},{"$f":"UdfInputs!N16","v":0},{"$f":"UdfInputs!O16","v":0},{"$f":"UdfInputs!P16","v":0},{"$f":"UdfInputs!Q16","v":0},{"$f":"UdfInputs!R16","v":0},{"$f":"UdfInputs!S16","v":0},{"$f":"UdfInputs!T16","v":0},{"$f":"UdfInputs!U16","v":0},{"$f":"UdfInputs!V16","v":0},{"$f":"UdfInputs!W16","v":0},{"$f":"UdfInputs!X16","v":0},{"$f":"UdfInputs!Y16","v":3254.8525691658169},{"$f":"UdfInputs!Z16","v":4779.9388316444474},{"$f":"UdfInputs!AA16","v":4002.4109067697054},{"$f":"UdfInputs!AB16","v":4749.8268311514721},{"$f":"UdfInputs!AC16","v":3968.9060019482158},{"$f":"UdfInputs!AD16","v":4713.5174554250252},{"$f":"UdfInputs!AE16","v":3935.0141773207392},{"$f":"UdfInputs!AF16","v":4676.8135629664212},{"$f":"UdfInputs!AG16","v":3900.6875235283883},{"$f":"UdfInputs!AH16","v":4639.6171530318024},{"$f":"UdfInputs!AI16","v":3865.8349328998256},{"$f":"UdfInputs!AJ16","v":4601.8155243568281},{"$f":"UdfInputs!AK16","v":3830.3613076785255},{"$f":"UdfInputs!AL16","v":4563.4322339995069},{"$f":"UdfInputs!AM16","v":3794.3794283625812},{"$f":"UdfInputs!AN16","v":4524.5081875133028},{"$f":"UdfInputs!AO16","v":3757.8341847139018},{"$f":"UdfInputs!AP16","v":4484.976671451197},{"$f":"UdfInputs!AQ16","v":3720.681496178915},{"$f":"UdfInputs!AR16","v":4444.7794142661614},{"$f":"UdfInputs!AS16","v":3682.8570230071537},{"$f":"UdfInputs!AT16","v":4403.935291436057},{"$f":"UdfInputs!AU16","v":3644.4557771965365},{"$f":"UdfInputs!AV16","v":4362.4783149236191},{"$f":"UdfInputs!AW16","v":3605.4278703299283},{"$f":"UdfInputs!AX16","v":4320.3641254593094},{"$f":"UdfInputs!AY16","v":3565.7451032579047},{"$f":"UdfInputs!AZ16","v":4277.5198463256638},{"$f":"UdfInputs!BA16","v":3525.3320297639048},{"$f":"UdfInputs!BB16","v":4234.0063165890451},{"$f":"UdfInputs!BC16","v":3484.3390502168131},{"$f":"UdfInputs!BD16","v":4189.8938609283878},{"$f":"UdfInputs!BE16","v":3442.741902322718},{"$f":"UdfInputs!BF16","v":4145.1959361366853},{"$f":"UdfInputs!BG16","v":3400.563622274517},{"$f":"UdfInputs!BH16","v":4099.8635023632432},{"$f":"UdfInputs!BI16","v":3357.7334663477727},{"$f":"UdfInputs!BJ16","v":4053.9710809047338},{"$f":"UdfInputs!BK16","v":3314.407964921179},{"$f":"UdfInputs!BL16","v":4007.5675346807802},{"$f":"UdfInputs!BM16","v":1862.6835767102552},{"$f":"UdfInputs!BN16","v":1459.1697447549579},{"$f":"UdfInputs!BO16","v":1098.9222835887697},{"$f":"UdfInputs!BP16","v":1479.6156893941547},{"$f":"UdfInputs!BQ16","v":1113.9169223498689},{"$f":"UdfInputs!BR16","v":1502.4392614089625},{"$f":"UdfInputs!BS16","v":1129.7545737365958},{"$f":"UdfInputs!BT16","v":1525.4845659969199},{"$f":"UdfInputs!BU16","v":1145.7175725025518},{"$f":"UdfInputs!BV16","v":1548.7902997487272},{"$f":"UdfInputs!BW16","v":1161.8218822782901},{"$f":"UdfInputs!BX16","v":1572.4773350702908},{"$f":"UdfInputs!BY16","v":1178.2368087650375},{"$f":"UdfInputs!BZ16","v":1596.5015482000952},{"$f":"UdfInputs!CA16","v":1194.7144822653534},{"$f":"UdfInputs!CB16","v":1620.7886650217001},{"$f":"UdfInputs!CC16","v":1211.3784364616772},{"$f":"UdfInputs!CD16","v":1645.4152436231777},{"$f":"UdfInputs!CE16","v":1228.2291067032725},{"$f":"UdfInputs!CF16","v":1670.4616326691312},{"$f":"UdfInputs!CG16","v":263.22371485455187},{"$f":"UdfInputs!CH16","v":0},{"$f":"UdfInputs!CI16","v":0},{"$f":"UdfInputs!CJ16","v":0},{"$f":"UdfInputs!CK16","v":0},{"$f":"UdfInputs!CL16","v":0},{"$f":"UdfInputs!CM16","v":0},{"$f":"UdfInputs!CN16","v":0},{"$f":"UdfInputs!CO16","v":0},{"$f":"UdfInputs!CP16","v":0},{"$f":"UdfInputs!CQ16","v":0},{"$f":"UdfInputs!CR16","v":0},{"$f":"UdfInputs!CS16","v":0},{"$f":"UdfInputs!CT16","v":0},{"$f":"UdfInputs!CU16","v":0},{"$f":"UdfInputs!CV16","v":0},{"$f":"UdfInputs!CW16","v":0},{"$f":"UdfInputs!CX16","v":0},{"$f":"UdfInputs!CY16","v":0},{"$f":"UdfInputs!CZ16","v":0},{"$f":"UdfInputs!DA16","v":0},{"$f":"UdfInputs!DB16","v":0},{"$f":"UdfInputs!DC16","v":0},{"$f":"UdfInputs!DD16","v":0},{"$f":"UdfInputs!DE16","v":0},{"$f":"UdfInputs!DF16","v":0},{"$f":"UdfInputs!DG16","v":0},{"$f":"UdfInputs!DH16","v":0}]
[null,null,"Working Capital Change from Model",null,null,null,null,null,null,{"$f":"UdfInputs!M18","v":0},{"$f":"UdfInputs!N18","v":0},{"$f":"UdfInputs!O18","v":0},{"$f":"UdfInputs!P18","v":0},{"$f":"UdfInputs!Q18","v":0},{"$f":"UdfInputs!R18","v":0},{"$f":"UdfInputs!S18","v":0},{"$f":"UdfInputs!T18","v":0},{"$f":"UdfInputs!U18","v":0},{"$f":"UdfInputs!V18","v":0},{"$f":"UdfInputs!W18","v":0},{"$f":"UdfInputs!X18","v":0},{"$f":"UdfInputs!Y18","v":758.05775684065202},{"$f":"UdfInputs!Z18","v":9.0314542295475349},{"$f":"UdfInputs!AA18","v":-13.03721858574886},{"$f":"UdfInputs!AB18","v":7.4285137375811701},{"$f":"UdfInputs!AC18","v":-13.342776798398631},{"$f":"UdfInputs!AD18","v":7.4003167526151401},{"$f":"UdfInputs!AE18","v":-13.377886935326615},{"$f":"UdfInputs!AF18","v":7.3665511370782042},{"$f":"UdfInputs!AG18","v":-13.420903769813663},{"$f":"UdfInputs!AH18","v":7.3245542898646363},{"$f":"UdfInputs!AI18","v":-13.471132346492368},{"$f":"UdfInputs!AJ18","v":7.2682657257981873},{"$f":"UdfInputs!AK18","v":-13.521051132152934},{"$f":"UdfInputs!AL18","v":7.2323394996399202},{"$f":"UdfInputs!AM18","v":-13.57094979025419},{"$f":"UdfInputs!AN18","v":7.1887253379602498},{"$f":"UdfInputs!AO18","v":-13.625313145538939},{"$f":"UdfInputs!AP18","v":7.1411625928072908},{"$f":"UdfInputs!AQ18","v":-13.682403714965744},{"$f":"UdfInputs!AR18","v":7.0834939810707738},{"$f":"UdfInputs!AS18","v":-13.740569576070584},{"$f":"UdfInputs!AT18","v":7.0443614779644577},{"$f":"UdfInputs!AU18","v":-13.799071636201575},{"$f":"UdfInputs!AV18","v":6.9974308295686569},{"$f":"UdfInputs!AW18","v":-13.859907274039301},{"$f":"UdfInputs!AX18","v":6.9491799832030665},{"$f":"UdfInputs!AY18","v":-13.925320140854183},{"$f":"UdfInputs!AZ18","v":6.8880027559328028},{"$f":"UdfInputs!BA18","v":-13.987516278770158},{"$f":"UdfInputs!BB18","v":6.8517601762753202},{"$f":"UdfInputs!BC18","v":-14.047877478466376},{"$f":"UdfInputs!BD18","v":6.8092399606085792},{"$f":"UdfInputs!BE18","v":-14.105500002423241},{"$f":"UdfInputs!BF18","v":6.771600816124419},{"$f":"UdfInputs!BG18","v":-14.166784993553847},{"$f":"UdfInputs!BH18","v":6.7215325889758333},{"$f":"UdfInputs!BI18","v":-14.223995055034266},{"$f":"UdfInputs!BJ18","v":6.6983959275762572},{"$f":"UdfInputs!BK18","v":-14.282074828193117},{"$f":"UdfInputs!BL18","v":6.6661792102673871},{"$f":"UdfInputs!BM18","v":-416.87877580098387},{"$f":"UdfInputs!BN18","v":7.9377282876184836},{"$f":"UdfInputs!BO18","v":-4.8960444837493355},{"$f":"UdfInputs!BP18","v":8.1678219887465389},{"$f":"UdfInputs!BQ18","v":-4.8022981796555086},{"$f":"UdfInputs!BR18","v":8.3662336691076575},{"$f":"UdfInputs!BS18","v":-4.9184507885881033},{"$f":"UdfInputs!BT18","v":8.5203438808116516},{"$f":"UdfInputs!BU18","v":-5.0367638060982927},{"$f":"UdfInputs!BV18","v":8.6779890917227931},{"$f":"UdfInputs!BW18","v":-5.1534358233403168},{"$f":"UdfInputs!BX18","v":8.8672223347062982},{"$f":"UdfInputs!BY18","v":-5.2720455043044865},{"$f":"UdfInputs!BZ18","v":9.0135371771977475},{"$f":"UdfInputs!CA18","v":-5.3935198532291793},{"$f":"UdfInputs!CB18","v":9.1860978103923969},{"$f":"UdfInputs!CC18","v":-5.5179388857058029},{"$f":"UdfInputs!CD18","v":9.3620901136682164},{"$f":"UdfInputs!CE18","v":-5.6453750853466431},{"$f":"UdfInputs!CF18","v":9.5668175956099049},{"$f":"UdfInputs!CG18","v":-263.88379810739463},{"$f":"UdfInputs!CH18","v":0},{"$f":"UdfInputs!CI18","v":0},{"$f":"UdfInputs!CJ18","v":0},{"$f":"UdfInputs!CK18","v":0},{"$f":"UdfInputs!CL18","v":0},{"$f":"UdfInputs!CM18","v":0},{"$f":"UdfInputs!CN18","v":0},{"$f":"UdfInputs!CO18","v":0},{"$f":"UdfInputs!CP18","v":0},{"$f":"UdfInputs!CQ18","v":0},{"$f":"UdfInputs!CR18","v":0},{"$f":"UdfInputs!CS18","v":0},{"$f":"UdfInputs!CT18","v":0},{"$f":"UdfInputs!CU18","v":0},{"$f":"UdfInputs!CV18","v":0},{"$f":"UdfInputs!CW18","v":0},{"$f":"UdfInputs!CX18","v":0},{"$f":"UdfInputs!CY18","v":0},{"$f":"UdfInputs!CZ18","v":0},{"$f":"UdfInputs!DA18","v":0},{"$f":"UdfInputs!DB18","v":0},{"$f":"UdfInputs!DC18","v":0},{"$f":"UdfInputs!DD18","v":0},{"$f":"UdfInputs!DE18","v":0},{"$f":"UdfInputs!DF18","v":0},{"$f":"UdfInputs!DG18","v":0},{"$f":"UdfInputs!DH18","v":0}]
[null,null,"Tax Depreciation Expense (Physical Cap Exp; i.e. excl IDC, Fees etc.)",null,null,null,null,null,null,{"$f":"UdfInputs!M20","v":0},{"$f":"UdfInputs!N20","v":0},{"$f":"UdfInputs!O20","v":0},{"$f":"UdfInputs!P20","v":0},{"$f":"UdfInputs!Q20","v":0},{"$f":"UdfInputs!R20","v":0},{"$f":"UdfInputs!S20","v":0},{"$f":"UdfInputs!T20","v":0},{"$f":"UdfInputs!U20","v":0},{"$f":"UdfInputs!V20","v":0},{"$f":"UdfInputs!W20","v":0},{"$f":"UdfInputs!X20","v":0},{"$f":"UdfInputs!Y20","v":0},{"$f":"UdfInputs!Z20","v":0},{"$f":"UdfInputs!AA20","v":0},{"$f":"UdfInputs!AB20","v":0},{"$f":"UdfInputs!AC20","v":0},{"$f":"UdfInputs!AD20","v":0},{"$f":"UdfInputs!AE20","v":0},{"$f":"UdfInputs!AF20","v":0},{"$f":"UdfInputs!AG20","v":0},{"$f":"UdfInputs!AH20","v":0},{"$f":"UdfInputs!AI20","v":14815.249999999995},{"$f":"UdfInputs!AJ20","v":17778.299999999992},{"$f":"UdfInputs!AK20","v":5926.0999999999976},{"$f":"UdfInputs!AL20","v":3555.6599999999985},{"$f":"UdfInputs!AM20","v":3555.6599999999985},{"$f":"UdfInputs!AN20","v":3555.6599999999985},{"$f":"UdfInputs!AO20","v":3555.6599999999985},{"$f":"UdfInputs!AP20","v":3555.6599999999985},{"$f":"UdfInputs!AQ20","v":592.60999999999979},{"$f":"UdfInputs!AR20","v":0},{"$f":"UdfInputs!AS20","v":0},{"$f":"UdfInputs!AT20","v":0},{"$f":"UdfInputs!AU20","v":0},{"$f":"UdfInputs!AV20","v":0},{"$f":"UdfInputs!AW20","v":0},{"$f":"UdfInputs!AX20","v":0},{"$f":"UdfInputs!AY20","v":0},{"$f":"UdfInputs!AZ20","v":0},{"$f":"UdfInputs!BA20","v":0},{"$f":"UdfInputs!BB20","v":0},{"$f":"UdfInputs!BC20","v":0},{"$f":"UdfInputs!BD20","v":0},{"$f":"UdfInputs!BE20","v":0},{"$f":"UdfInputs!BF20","v":0},{"$f":"UdfInputs!BG20","v":0},{"$f":"UdfInputs!BH20","v":0},{"$f":"UdfInputs!BI20","v":0},{"$f":"UdfInputs!BJ20","v":0},{"$f":"UdfInputs!BK20","v":0},{"$f":"UdfInputs!BL20","v":0},{"$f":"UdfInputs!BM20","v":0},{"$f":"UdfInputs!BN20","v":0},{"$f":"UdfInputs!BO20","v":0},{"$f":"UdfInputs!BP20","v":0},{"$f":"UdfInputs!BQ20","v":0},{"$f":"UdfInputs!BR20","v":0},{"$f":"UdfInputs!BS20","v":0},{"$f":"UdfInputs!BT20","v":0},{"$f":"UdfInputs!BU20","v":0},{"$f":"UdfInputs!BV20","v":0},{"$f":"UdfInputs!BW20","v":0},{"$f":"UdfInputs!BX20","v":0},{"$f":"UdfInputs!BY20","v":0},{"$f":"UdfInputs!BZ20","v":0},{"$f":"UdfInputs!CA20","v":0},{"$f":"UdfInputs!CB20","v":0},{"$f":"UdfInputs!CC20","v":0},{"$f":"UdfInputs!CD20","v":0},{"$f":"UdfInputs!CE20","v":0},{"$f":"UdfInputs!CF20","v":0},{"$f":"UdfInputs!CG20","v":0},{"$f":"UdfInputs!CH20","v":0},{"$f":"UdfInputs!CI20","v":0},{"$f":"UdfInputs!CJ20","v":0},{"$f":"UdfInputs!CK20","v":0},{"$f":"UdfInputs!CL20","v":0},{"$f":"UdfInputs!CM20","v":0},{"$f":"UdfInputs!CN20","v":0},{"$f":"UdfInputs!CO20","v":0},{"$f":"UdfInputs!CP20","v":0},{"$f":"UdfInputs!CQ20","v":0},{"$f":"UdfInputs!CR20","v":0},{"$f":"UdfInputs!CS20","v":0},{"$f":"UdfInputs!CT20","v":0},{"$f":"UdfInputs!CU20","v":0},{"$f":"UdfInputs!CV20","v":0},{"$f":"UdfInputs!CW20","v":0},{"$f":"UdfInputs!CX20","v":0},{"$f":"UdfInputs!CY20","v":0},{"$f":"UdfInputs!CZ20","v":0},{"$f":"UdfInputs!DA20","v":0},{"$f":"UdfInputs!DB20","v":0},{"$f":"UdfInputs!DC20","v":0},{"$f":"UdfInputs!DD20","v":0},{"$f":"UdfInputs!DE20","v":0},{"$f":"UdfInputs!DF20","v":0},{"$f":"UdfInputs!DG20","v":0},{"$f":"UdfInputs!DH20","v":0}]
[null,null,"Tax Rate (Time Based)",null,null,null,null,null,null,{"$f":"UdfInputs!M22","v":0},{"$f":"UdfInputs!N22","v":0},{"$f":"UdfInputs!O22","v":0},{"$f":"UdfInputs!P22","v":0},{"$f":"UdfInputs!Q22","v":0},{"$f":"UdfInputs!R22","v":0.34},{"$f":"UdfInputs!S22","v":0.34},{"$f":"UdfInputs!T22","v":0.34},{"$f":"UdfInputs!U22","v":0.34},{"$f":"UdfInputs!V22","v":0.34},{"$f":"UdfInputs!W22","v":0.34},{"$f":"UdfInputs!X22","v":0},{"$f":"UdfInputs!Y22","v":0},{"$f":"UdfInputs!Z22","v":0},{"$f":"UdfInputs!AA22","v":0},{"$f":"UdfInputs!AB22","v":0},{"$f":"UdfInputs!AC22","v":0},{"$f":"UdfInputs!AD22","v":0},{"$f":"UdfInputs!AE22","v":0},{"$f":"UdfInputs!AF22","v":0},{"$f":"UdfInputs!AG22","v":0},{"$f":"UdfInputs!AH22","v":0},{"$f":"UdfInputs!AI22","v":0.34},{"$f":"UdfInputs!AJ22","v":0.34},{"$f":"UdfInputs!AK22","v":0.34},{"$f":"UdfInputs!AL22","v":0.34},{"$f":"UdfInputs!AM22","v":0.34},{"$f":"UdfInputs!AN22","v":0.34},{"$f":"UdfInputs!AO22","v":0.34},{"$f":"UdfInputs!AP22","v":0.34},{"$f":"UdfInputs!AQ22","v":0.34},{"$f":"UdfInputs!AR22","v":0.34},{"$f":"UdfInputs!AS22","v":0.34},{"$f":"UdfInputs!AT22","v":0.34},{"$f":"UdfInputs!AU22","v":0.34},{"$f":"UdfInputs!AV22","v":0.34},{"$f":"UdfInputs!AW22","v":0.34},{"$f":"UdfInputs!AX22","v":0.34},{"$f":"UdfInputs!AY22","v":0.34},{"$f":"UdfInputs!AZ22","v":0.34},{"$f":"UdfInputs!BA22","v":0.34},{"$f":"UdfInputs!BB22","v":0.34},{"$f":"UdfInputs!BC22","v":0.34},{"$f":"UdfInputs!BD22","v":0.34},{"$f":"UdfInputs!BE22","v":0.34},{"$f":"UdfInputs!BF22","v":0.34},{"$f":"UdfInputs!BG22","v":0.34},{"$f":"UdfInputs!BH22","v":0.34},{"$f":"UdfInputs!BI22","v":0.34},{"$f":"UdfInputs!BJ22","v":0.34},{"$f":"UdfInputs!BK22","v":0.34},{"$f":"UdfInputs!BL22","v":0.34},{"$f":"UdfInputs!BM22","v":0.34},{"$f":"UdfInputs!BN22","v":0.34},{"$f":"UdfInputs!BO22","v":0.34},{"$f":"UdfInputs!BP22","v":0.34},{"$f":"UdfInputs!BQ22","v":0.34},{"$f":"UdfInputs!BR22","v":0.34},{"$f":"UdfInputs!BS22","v":0.34},{"$f":"UdfInputs!BT22","v":0.34},{"$f":"UdfInputs!BU22","v":0.34},{"$f":"UdfInputs!BV22","v":0.34},{"$f":"UdfInputs!BW22","v":0.34},{"$f":"UdfInputs!BX22","v":0.34},{"$f":"UdfInputs!BY22","v":0.34},{"$f":"UdfInputs!BZ22","v":0.34},{"$f":"UdfInputs!CA22","v":0.34},{"$f":"UdfInputs!CB22","v":0.34},{"$f":"UdfInputs!CC22","v":0.34},{"$f":"UdfInputs!CD22","v":0.34},{"$f":"UdfInputs!CE22","v":0.34},{"$f":"UdfInputs!CF22","v":0.34},{"$f":"UdfInputs!CG22","v":0.34},{"$f":"UdfInputs!CH22","v":0.34},{"$f":"UdfInputs!CI22","v":0.34},{"$f":"UdfInputs!CJ22","v":0},{"$f":"UdfInputs!CK22","v":0},{"$f":"UdfInputs!CL22","v":0},{"$f":"UdfInputs!CM22","v":0},{"$f":"UdfInputs!CN22","v":0},{"$f":"UdfInputs!CO22","v":0},{"$f":"UdfInputs!CP22","v":0},{"$f":"UdfInputs!CQ22","v":0},{"$f":"UdfInputs!CR22","v":0},{"$f":"UdfInputs!CS22","v":0},{"$f":"UdfInputs!CT22","v":0},{"$f":"UdfInputs!CU22","v":0},{"$f":"UdfInputs!CV22","v":0},{"$f":"UdfInputs!CW22","v":0},{"$f":"UdfInputs!CX22","v":0},{"$f":"UdfInputs!CY22","v":0},{"$f":"UdfInputs!CZ22","v":0},{"$f":"UdfInputs!DA22","v":0},{"$f":"UdfInputs!DB22","v":0},{"$f":"UdfInputs!DC22","v":0},{"$f":"UdfInputs!DD22","v":0},{"$f":"UdfInputs!DE22","v":0},{"$f":"UdfInputs!DF22","v":0},{"$f":"UdfInputs!DG22","v":0},{"$f":"UdfInputs!DH22","v":0}]
[null,null,"Capital Expenditures After COD",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periods in Accumulating Tax (1 is for every period; could be quarterly with 2 or 4 etc)",null,null,null,null,null,null,1,null,{"$f":"IF(J16=1,\" Taxes Computed Each Operating Period\", \"Taxes Computed in Alternative Periods\")","v":" Taxes Computed Each Operating Period"}]
[null,null,"Apply Same Depreciation Rate to Financing Costs (IDC and Fees)",null,null,null,null,null,null,true,null,{"$f":"IF(J17,\" IDC Plant Basis has Same Depreciation Rate as Other Plant\",\"\")","v":" IDC Plant Basis has Same Depreciation Rate as Other Plant"}]
[null,null,"Depreication Rate for Financing Cost Items (IDC and Fees)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Debt Balance Percent for Finance Cost Amortisation",null,null,null,null,null,null,false]
[null,null,"Maximum Interest Limit as Percent of Taxable EBIT",null,null,null,null,null,null,1,null,{"$f":"IF(J20=1,\" No Limit on Tax Deductions\")","v":" No Limit on Tax Deductions"}]
[null,null,"Do Not Apply NOL (True allows negatve tax)",null,null,null,null,null,null,false,null,{"$f":"IF(J21,\"Apply NOL Balance when Negative Taxes\",\"No Carryforward\")","v":"No Carryforward"}]
[null,null,"Maximum NOL Periods"]
[null,null,"VAT Rate During Construction",null,null,null,null,null,null,0]
[null,null,"VAT Refund Period after payments - Pre-COD",null,null,null,null,null,null,0]
[null,null,"VAT Refund Period after payments - Post-COD",null,null,null,null,null,null,0]
[null,null,"Include VAT Facility Interest in O&M after COD"]
[null,null,"VAT Loan as Percent of VAT Payments"]
[null,null,"VAT Applied to Expenditures Code (1- Cap Exp; 2 - All)"]
[null,null,"Negative EBITDA Pre-COD"]
[null,null,"Positive EBITDA Pre-COD"]
[null,null,"Pre-COD Income in Total Uses (T) or Equity (F)",null,null,null,null,null,null,true]
[null,null,"Adjust for Local Taxes (T) or Don't Adjust (F)",null,null,null,null,null,null,false]
[null,null,"Exchange Rate",null,null,null,null,null,null,{"$f":"UdfInputs!M28","v":460.17478520721909},{"$f":"UdfInputs!N28","v":460.17478520721909},{"$f":"UdfInputs!O28","v":460.17478520721909},{"$f":"UdfInputs!P28","v":460.17478520721909},{"$f":"UdfInputs!Q28","v":460.17478520721909},{"$f":"UdfInputs!R28","v":460.17478520721909},{"$f":"UdfInputs!S28","v":460.17478520721909},{"$f":"UdfInputs!T28","v":491.91097729047561},{"$f":"UdfInputs!U28","v":491.91097729047561},{"$f":"UdfInputs!V28","v":491.91097729047561},{"$f":"UdfInputs!W28","v":491.91097729047561},{"$f":"UdfInputs!X28","v":491.91097729047561},{"$f":"UdfInputs!Y28","v":491.91097729047561},{"$f":"UdfInputs!Z28","v":524.2862577211846},{"$f":"UdfInputs!AA28","v":524.2862577211846},{"$f":"UdfInputs!AB28","v":558.24395449213478},{"$f":"UdfInputs!AC28","v":558.24395449213478},{"$f":"UdfInputs!AD28","v":594.40107028848513},{"$f":"UdfInputs!AE28","v":594.40107028848513},{"$f":"UdfInputs!AF28","v":632.90006012071285},{"$f":"UdfInputs!AG28","v":632.90006012071285},{"$f":"UdfInputs!AH28","v":673.89260572225066},{"$f":"UdfInputs!AI28","v":673.89260572225066},{"$f":"UdfInputs!AJ28","v":716.83674236141371},{"$f":"UdfInputs!AK28","v":716.83674236141371},{"$f":"UdfInputs!AL28","v":762.51751515895478},{"$f":"UdfInputs!AM28","v":762.51751515895478},{"$f":"UdfInputs!AN28","v":811.10931759555478},{"$f":"UdfInputs!AO28","v":811.10931759555478},{"$f":"UdfInputs!AP28","v":861.95260488851818},{"$f":"UdfInputs!AQ28","v":861.95260488851818},{"$f":"UdfInputs!AR28","v":915.98293467584949},{"$f":"UdfInputs!AS28","v":915.98293467584949},{"$f":"UdfInputs!AT28","v":973.40008239304291},{"$f":"UdfInputs!AU28","v":973.40008239304291},{"$f":"UdfInputs!AV28","v":1033.4041970611072},{"$f":"UdfInputs!AW28","v":1033.4041970611072},{"$f":"UdfInputs!AX28","v":1097.1071955100797},{"$f":"UdfInputs!AY28","v":1097.1071955100797},{"$f":"UdfInputs!AZ28","v":1164.7370911237147},{"$f":"UdfInputs!BA28","v":1164.7370911237147},{"$f":"UdfInputs!BB28","v":1236.5359529053135},{"$f":"UdfInputs!BC28","v":1236.5359529053135},{"$f":"UdfInputs!BD28","v":1312.7607719200246},{"$f":"UdfInputs!BE28","v":1312.7607719200246},{"$f":"UdfInputs!BF28","v":1393.6843811479712},{"$f":"UdfInputs!BG28","v":1393.6843811479712},{"$f":"UdfInputs!BH28","v":1479.5964320406542},{"$f":"UdfInputs!BI28","v":1479.5964320406542},{"$f":"UdfInputs!BJ28","v":1569.268943073421},{"$f":"UdfInputs!BK28","v":1569.268943073421},{"$f":"UdfInputs!BL28","v":1664.3761517445375},{"$f":"UdfInputs!BM28","v":1664.3761517445375},{"$f":"UdfInputs!BN28","v":1766.9746816465981},{"$f":"UdfInputs!BO28","v":1766.9746816465981},{"$f":"UdfInputs!BP28","v":1874.0640562918466},{"$f":"UdfInputs!BQ28","v":1874.0640562918466},{"$f":"UdfInputs!BR28","v":1987.6436960671101},{"$f":"UdfInputs!BS28","v":1987.6436960671101},{"$f":"UdfInputs!BT28","v":2108.1069503742078},{"$f":"UdfInputs!BU28","v":2108.1069503742078},{"$f":"UdfInputs!BV28","v":2235.8710079726447},{"$f":"UdfInputs!BW28","v":2235.8710079726447},{"$f":"UdfInputs!BX28","v":2371.3783417891686},{"$f":"UdfInputs!BY28","v":2371.3783417891686},{"$f":"UdfInputs!BZ28","v":2515.0982412915428},{"$f":"UdfInputs!CA28","v":2515.0982412915428},{"$f":"UdfInputs!CB28","v":2667.5284377334547},{"$f":"UdfInputs!CC28","v":2667.5284377334547},{"$f":"UdfInputs!CD28","v":2829.1968278991189},{"$f":"UdfInputs!CE28","v":2829.1968278991189},{"$f":"UdfInputs!CF28","v":3000.6633023172476},{"$f":"UdfInputs!CG28","v":3000.6633023172476},{"$f":"UdfInputs!CH28","v":3182.5216842758687},{"$f":"UdfInputs!CI28","v":3182.5216842758687},{"$f":"UdfInputs!CJ28","v":0},{"$f":"UdfInputs!CK28","v":0},{"$f":"UdfInputs!CL28","v":0},{"$f":"UdfInputs!CM28","v":0},{"$f":"UdfInputs!CN28","v":0},{"$f":"UdfInputs!CO28","v":0},{"$f":"UdfInputs!CP28","v":0},{"$f":"UdfInputs!CQ28","v":0},{"$f":"UdfInputs!CR28","v":0},{"$f":"UdfInputs!CS28","v":0},{"$f":"UdfInputs!CT28","v":0},{"$f":"UdfInputs!CU28","v":0},{"$f":"UdfInputs!CV28","v":0},{"$f":"UdfInputs!CW28","v":0},{"$f":"UdfInputs!CX28","v":0},{"$f":"UdfInputs!CY28","v":0},{"$f":"UdfInputs!CZ28","v":0},{"$f":"UdfInputs!DA28","v":0},{"$f":"UdfInputs!DB28","v":0},{"$f":"UdfInputs!DC28","v":0},{"$f":"UdfInputs!DD28","v":0},{"$f":"UdfInputs!DE28","v":0},{"$f":"UdfInputs!DF28","v":0},{"$f":"UdfInputs!DG28","v":0},{"$f":"UdfInputs!DH28","v":0}]
[null,null,"Spare"]
[null,null,"Spare"]
[null,null,"Spare"]
[null,null,"Spare"]
[null,null,"Spare"]
[]
[]
[]
[]
[]
["Start of General Debt Options Block Inputs Block (Start Selection Here and Select Entire Line)"]
[null,null,"Development Fee Percent (If zero use amount from below)"]
[null,null,"Development Fee Amount (If zero use percent)",null,null,null,null,null,null,{"$f":"UdfInputs!M24","v":3000}]
[null,null,"Up-Front Equity Percent (Remainder is Pro-Rata)",null,null,null,null,null,null,{"$f":"UdfInputs!F43","v":0},null,{"$f":"\"Input 0% for Pro-Rata or 100% for all Equity Up-Front\"","v":"Input 0% for Pro-Rata or 100% for all Equity Up-Front"}]
[null,null,"Senior Debt Sizing Option (1-4) 1-Fix;2-% Cap;3-DSCR;4-Min of DSCR or Debt to Cap",null,null,null,null,null,null,2,null,{"$f":"CHOOSE(debt_size_method,\" Senior Debt in Model Driven by Fixed Debt Input\",\"Senior Debt in Model Driven by Debt to Capital Input\",\"Senior Debt in Model Driven by DSCR Input\",\"Senior Debt in Model Driven by Either Debt to Captial Input or DSCR\")","v":"Senior Debt in Model Driven by Debt to Capital Input"}]
[null,null,"Senior Debt Fixed Amount for Option 1 (Currency in Model)",null,null,null,null,null,null,0,null,{"$f":"IF(debt_size_method=1,\"Method Applied\",\"Not Relevant\")","v":"Not Relevant"}]
[null,null,"Sr. Debt as Percent of Project Cost for Option 2 or Option 4",null,null,null,null,null,null,{"$f":"UdfInputs!F44","v":0.75}]
[null,null,"DSCR for Senior Debt Sizing and Sculpting Debt",null,null,null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"Include Mezzanine Debt (Boolean)",null,null,null,null,null,null,false,null,{"$f":"IF(J52,\"Mezzanine Included\",\"Mezzanine Not Included\")","v":"Mezzanine Not Included"}]
[null,null,"Mezzanine Debt Sizing Option (1-4) 1-Fix;2-% Cap;3-DSCR;4-Min DSCR or Debt to Cap)",null,null,null,null,null,null,1,null,{"$f":"IF(J52,CHOOSE(debt_size_method,\" Mezzanine Debt in Model Driven by Fixed Debt Input\",\"Mezzanine Debt in Model Driven by Debt to Capital Input\",\"Mezzanine Debt in Model Driven by DSCR Input\",\"Mezzanine Debt in Model Driven by Either Debt to Captial Input or DSCR\"),\"\")","v":""}]
[null,null,"Fixed Amount of Mezzanine Debt Input"]
[null,null,"Mezzanine Debt as Percent of Project Cost"]
[null,null,"Total DSCR for Sculpting including Mezzanine Debt (Scalar or Time Series)"]
[null,null,"Mezzanine Interest Deductability Percent",null,null,null,null,null,null,1]
[null,null,"Include Mezzanine IDC in Uses of Funds for Debt Size (Boolean)",null,null,null,null,null,null,true]
[null,null,"Mezzanine Debt Draws as Pro-Rata Debt (Boolean)",null,null,null,null,null,null,true]
[null,null,"Include Shareholder Debt (Boolean)",null,null,null,null,null,null,true,null,{"$f":"IF(J60,\"Shareholder Debt Included\",\"Shareholder Debt Not Included\")","v":"Shareholder Debt Included"}]
[null,null,"Shareholder Debt Sizing Option (1 or 2; 1-Fix;2-% Equity)",null,null,null,null,null,null,2,null,{"$f":"IF(J60,CHOOSE(J61,\"Fixed Shareholder Debt\",\"Shareholder Debt as Percent of Equity Issued\"),\"\")","v":"Shareholder Debt as Percent of Equity Issued"}]
[null,null,"Shareholder Fixed Amount of Debt",null,null,null,null,null,null,0,null,{"$f":"IF(J60,IF(J61=1,\"Fixed Method Applied\",\"Not Relevant\"),\"\")","v":"Not Relevant"}]
[null,null,"Shareholder Debt as % of Equity",null,null,null,null,null,null,{"$f":"UdfInputs!F45","v":0.66666666666666674},null,{"$f":"IF(J60,IF(J61=2,\"Percent Method Applied\",\"Not Relevant\"),\"\")","v":"Percent Method Applied"}]
[null,null,"Blank Input",null,null,null,null,null,null,false,null,{"$f":"IF(J60,IF(J64,\"Include Shareholder IDC in Project Cost\",\"Do not include Shareholder Debt IDC in Project Cost\"),\"\")","v":"Do not include Shareholder Debt IDC in Project Cost"}]
[null,null,"Shareholder Interest Deductibility Percent",null,null,null,null,null,null,1]
[null,null,"DSRA Forward Periods (Percent if Annual)",null,null,null,null,null,null,{"$f":"UdfInputs!F47","v":0},null,{"$f":"IF(J66<1,\"DSRA Using Percent of Prospective Debt Service\",\"DSRA Using DSRA Periods\")","v":"DSRA Using Percent of Prospective Debt Service"}]
[null,null,"DSRA Letter of Credit (TRUE-L/C; NOT TRUE - Funded)",null,null,null,null,null,null,{"$f":"UdfInputs!F48","v":false},null,{"$f":"IF(J67,\"Using Letter of Credit for DSRA\",\"Cash Based for DSRA\")","v":"Cash Based for DSRA"}]
[null,null,"Interest Income Rate for DSRA and Other Reserve Accounts",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fee Percent for DSRA Letter of Credit",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MRA Net Cash Flows",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Option to Include DSRA Changes in CFADS or Debt Service (1-3)",null,null,null,null,null,null,1,null,{"$f":"CHOOSE(J71,\"DSRA Flows Do Not Affect CFADS or Sculpting\",\"DSRA Changes in CFADS\",\"DSRA Chages in Debt Service\")","v":"DSRA Flows Do Not Affect CFADS or Sculpting"}]
[null,null,"Taxes on Development Fee",null,null,null,null,null,null,false]
[null,null,"Taxes on Pre-COD Income",null,null,null,null,null,null,false]
[null,null,"Development Fee S-Curve",null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBL Switch (True is include)",null,null,null,null,null,null,false,null,{"$f":"IF(J75,\"EBL Included\",\"EBL Not Included\")","v":"EBL Not Included"}]
[null,null,"Initial Share Capital in Case of EBL",null,null,null,null,null,null,0]
[null,null,"Percent of Debt Subject to Witholding Tax",null,null,null,null,null,null,1]
[null,null,"Witholding Tax Rate",null,null,null,null,null,null,{"$f":"UdfInputs!M39","v":7.4999999999999997E-2},{"$f":"UdfInputs!N39","v":7.4999999999999997E-2},{"$f":"UdfInputs!O39","v":7.4999999999999997E-2},{"$f":"UdfInputs!P39","v":7.4999999999999997E-2},{"$f":"UdfInputs!Q39","v":7.4999999999999997E-2},{"$f":"UdfInputs!R39","v":7.4999999999999997E-2},{"$f":"UdfInputs!S39","v":7.4999999999999997E-2},{"$f":"UdfInputs!T39","v":7.4999999999999997E-2},{"$f":"UdfInputs!U39","v":7.4999999999999997E-2},{"$f":"UdfInputs!V39","v":7.4999999999999997E-2},{"$f":"UdfInputs!W39","v":7.4999999999999997E-2},{"$f":"UdfInputs!X39","v":7.4999999999999997E-2},{"$f":"UdfInputs!Y39","v":7.4999999999999997E-2},{"$f":"UdfInputs!Z39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AA39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AB39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AC39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AD39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AE39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AF39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AG39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AH39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AI39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AJ39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AK39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AL39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AM39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AN39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AO39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AP39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AQ39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AR39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AS39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AT39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AU39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AV39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AW39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AX39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AY39","v":7.4999999999999997E-2},{"$f":"UdfInputs!AZ39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BA39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BB39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BC39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BD39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BE39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BF39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BG39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BH39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BI39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BJ39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BK39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BL39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BM39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BN39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BO39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BP39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BQ39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BR39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BS39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BT39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BU39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BV39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BW39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BX39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BY39","v":7.4999999999999997E-2},{"$f":"UdfInputs!BZ39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CA39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CB39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CC39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CD39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CE39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CF39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CG39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CH39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CI39","v":7.4999999999999997E-2},{"$f":"UdfInputs!CJ39","v":0},{"$f":"UdfInputs!CK39","v":0},{"$f":"UdfInputs!CL39","v":0},{"$f":"UdfInputs!CM39","v":0},{"$f":"UdfInputs!CN39","v":0},{"$f":"UdfInputs!CO39","v":0},{"$f":"UdfInputs!CP39","v":0},{"$f":"UdfInputs!CQ39","v":0},{"$f":"UdfInputs!CR39","v":0},{"$f":"UdfInputs!CS39","v":0},{"$f":"UdfInputs!CT39","v":0},{"$f":"UdfInputs!CU39","v":0},{"$f":"UdfInputs!CV39","v":0},{"$f":"UdfInputs!CW39","v":0},{"$f":"UdfInputs!CX39","v":0},{"$f":"UdfInputs!CY39","v":0},{"$f":"UdfInputs!CZ39","v":0},{"$f":"UdfInputs!DA39","v":0},{"$f":"UdfInputs!DB39","v":0},{"$f":"UdfInputs!DC39","v":0},{"$f":"UdfInputs!DD39","v":0},{"$f":"UdfInputs!DE39","v":0},{"$f":"UdfInputs!DF39","v":0},{"$f":"UdfInputs!DG39","v":0},{"$f":"UdfInputs!DH39","v":0}]
[null,null,"Working Capital Facility Switch",null,null,null,null,null,null,false]
[null,null,"Standby Commitment Switch ",null,null,null,null,null,null,false]
[null,null,"Grace Period for Senior Sculpting (in Periods)",null,null,null,null,null,null,0]
[null,null,"Number of Debt Issues",null,null,null,null,null,null,4,null,{"$f":"IF(J82<1,\"Test this You Must Enter the number of debt issues that are applied\",\"Test this You Must Enter the number of debt issues\")","v":"Test this You Must Enter the number of debt issues"}]
[null,null,"Periodic  Rate for Equity Political Risk Insurance (PRI)",null,null,null,null,null,null,{"$f":"UdfInputs!M51","v":1.4583333333333334E-3},{"$f":"UdfInputs!N51","v":1.5069444444444447E-3},{"$f":"UdfInputs!O51","v":1.5069444444444447E-3},{"$f":"UdfInputs!P51","v":1.4583333333333334E-3},{"$f":"UdfInputs!Q51","v":1.5069444444444447E-3},{"$f":"UdfInputs!R51","v":1.4583333333333334E-3},{"$f":"UdfInputs!S51","v":1.5069444444444447E-3},{"$f":"UdfInputs!T51","v":1.5069444444444447E-3},{"$f":"UdfInputs!U51","v":1.3611111111111113E-3},{"$f":"UdfInputs!V51","v":1.5069444444444447E-3},{"$f":"UdfInputs!W51","v":1.4583333333333334E-3},{"$f":"UdfInputs!X51","v":1.5069444444444447E-3},{"$f":"UdfInputs!Y51","v":8.8958333333333337E-3},{"$f":"UdfInputs!Z51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AA51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AB51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AC51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AD51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AE51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AF51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AG51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AH51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AI51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AJ51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AK51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AL51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AM51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AN51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AO51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AP51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AQ51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AR51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AS51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AT51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AU51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AV51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AW51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AX51","v":8.8472222222222233E-3},{"$f":"UdfInputs!AY51","v":8.8958333333333337E-3},{"$f":"UdfInputs!AZ51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BA51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BB51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BC51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BD51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BE51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BF51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BG51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BH51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BI51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BJ51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BK51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BL51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BM51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BN51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BO51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BP51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BQ51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BR51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BS51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BT51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BU51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BV51","v":8.8472222222222233E-3},{"$f":"UdfInputs!BW51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BX51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BY51","v":8.8958333333333337E-3},{"$f":"UdfInputs!BZ51","v":8.8472222222222233E-3},{"$f":"UdfInputs!CA51","v":8.8958333333333337E-3},{"$f":"UdfInputs!CB51","v":8.8472222222222233E-3},{"$f":"UdfInputs!CC51","v":8.8958333333333337E-3},{"$f":"UdfInputs!CD51","v":8.8472222222222233E-3},{"$f":"UdfInputs!CE51","v":8.8958333333333337E-3},{"$f":"UdfInputs!CF51","v":8.8958333333333337E-3},{"$f":"UdfInputs!CG51","v":8.8958333333333337E-3},{"$f":"UdfInputs!CH51","v":8.8472222222222233E-3},{"$f":"UdfInputs!CI51","v":8.8958333333333337E-3},{"$f":"UdfInputs!CJ51","v":0},{"$f":"UdfInputs!CK51","v":0},{"$f":"UdfInputs!CL51","v":0},{"$f":"UdfInputs!CM51","v":0},{"$f":"UdfInputs!CN51","v":0},{"$f":"UdfInputs!CO51","v":0},{"$f":"UdfInputs!CP51","v":0},{"$f":"UdfInputs!CQ51","v":0},{"$f":"UdfInputs!CR51","v":0},{"$f":"UdfInputs!CS51","v":0},{"$f":"UdfInputs!CT51","v":0},{"$f":"UdfInputs!CU51","v":0},{"$f":"UdfInputs!CV51","v":0},{"$f":"UdfInputs!CW51","v":0},{"$f":"UdfInputs!CX51","v":0},{"$f":"UdfInputs!CY51","v":0},{"$f":"UdfInputs!CZ51","v":0},{"$f":"UdfInputs!DA51","v":0},{"$f":"UdfInputs!DB51","v":0},{"$f":"UdfInputs!DC51","v":0},{"$f":"UdfInputs!DD51","v":0},{"$f":"UdfInputs!DE51","v":0},{"$f":"UdfInputs!DF51","v":0},{"$f":"UdfInputs!DG51","v":0},{"$f":"UdfInputs!DH51","v":0}]
[null,null,"Percent Coverage of Risk Insurances",null,null,null,null,null,null,{"$f":"UdfInputs!F52","v":0.9}]
[null,null,"Decline Factor for Risk Insurance",null,null,null,null,null,null,1]
[null,null,"Registration and Other Fees on Total Debt - Percent",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Registration and Other Fees on Total Debt Pre-COD - Fixed",null,null,null,null,null,null,0]
[null,null,"Witholding Tax Applied to Fees",null,null,null,null,null,null,true]
[null,null,"Witholding Tax Applied to Risk Insurance",null,null,null,null,null,null,false]
[null,null,"LC Fees in O&M Expense (T-In O&M; F-in Debt Service)",null,null,null,null,null,null,true]
[null,null,"Political Risk Insuance on Debt in O&M Expense (T-O&M; F-Debt Service)",null,null,null,null,null,null,true]
[null,null,"Fees for L/C's During Construction",null,null,null,null,null,null,0]
[null,null,"Initial Working Capital (Single Number)",null,null,null,null,null,null,{"$f":"UdfInputs!M25","v":0}]
[null,null,"Operating Reserve Account (as Array)",null,null,null,null,null,null,{"$f":"UdfInputs!M26","v":0},{"$f":"UdfInputs!N26","v":0},{"$f":"UdfInputs!O26","v":0},{"$f":"UdfInputs!P26","v":0},{"$f":"UdfInputs!Q26","v":0},{"$f":"UdfInputs!R26","v":0},{"$f":"UdfInputs!S26","v":0},{"$f":"UdfInputs!T26","v":0},{"$f":"UdfInputs!U26","v":0},{"$f":"UdfInputs!V26","v":0},{"$f":"UdfInputs!W26","v":0},{"$f":"UdfInputs!X26","v":731.18355999999983},{"$f":"UdfInputs!Y26","v":0},{"$f":"UdfInputs!Z26","v":0},{"$f":"UdfInputs!AA26","v":0},{"$f":"UdfInputs!AB26","v":0},{"$f":"UdfInputs!AC26","v":0},{"$f":"UdfInputs!AD26","v":0},{"$f":"UdfInputs!AE26","v":0},{"$f":"UdfInputs!AF26","v":0},{"$f":"UdfInputs!AG26","v":0},{"$f":"UdfInputs!AH26","v":0},{"$f":"UdfInputs!AI26","v":0},{"$f":"UdfInputs!AJ26","v":0},{"$f":"UdfInputs!AK26","v":0},{"$f":"UdfInputs!AL26","v":0},{"$f":"UdfInputs!AM26","v":0},{"$f":"UdfInputs!AN26","v":0},{"$f":"UdfInputs!AO26","v":0},{"$f":"UdfInputs!AP26","v":0},{"$f":"UdfInputs!AQ26","v":0},{"$f":"UdfInputs!AR26","v":0},{"$f":"UdfInputs!AS26","v":0},{"$f":"UdfInputs!AT26","v":0},{"$f":"UdfInputs!AU26","v":0},{"$f":"UdfInputs!AV26","v":0},{"$f":"UdfInputs!AW26","v":0},{"$f":"UdfInputs!AX26","v":0},{"$f":"UdfInputs!AY26","v":0},{"$f":"UdfInputs!AZ26","v":0},{"$f":"UdfInputs!BA26","v":0},{"$f":"UdfInputs!BB26","v":0},{"$f":"UdfInputs!BC26","v":0},{"$f":"UdfInputs!BD26","v":0},{"$f":"UdfInputs!BE26","v":0},{"$f":"UdfInputs!BF26","v":0},{"$f":"UdfInputs!BG26","v":0},{"$f":"UdfInputs!BH26","v":0},{"$f":"UdfInputs!BI26","v":0},{"$f":"UdfInputs!BJ26","v":0},{"$f":"UdfInputs!BK26","v":0},{"$f":"UdfInputs!BL26","v":0},{"$f":"UdfInputs!BM26","v":0},{"$f":"UdfInputs!BN26","v":0},{"$f":"UdfInputs!BO26","v":0},{"$f":"UdfInputs!BP26","v":0},{"$f":"UdfInputs!BQ26","v":0},{"$f":"UdfInputs!BR26","v":0},{"$f":"UdfInputs!BS26","v":0},{"$f":"UdfInputs!BT26","v":0},{"$f":"UdfInputs!BU26","v":0},{"$f":"UdfInputs!BV26","v":0},{"$f":"UdfInputs!BW26","v":0},{"$f":"UdfInputs!BX26","v":0},{"$f":"UdfInputs!BY26","v":0},{"$f":"UdfInputs!BZ26","v":0},{"$f":"UdfInputs!CA26","v":0},{"$f":"UdfInputs!CB26","v":0},{"$f":"UdfInputs!CC26","v":0},{"$f":"UdfInputs!CD26","v":0},{"$f":"UdfInputs!CE26","v":0},{"$f":"UdfInputs!CF26","v":0},{"$f":"UdfInputs!CG26","v":0},{"$f":"UdfInputs!CH26","v":0},{"$f":"UdfInputs!CI26","v":0},{"$f":"UdfInputs!CJ26","v":0},{"$f":"UdfInputs!CK26","v":0},{"$f":"UdfInputs!CL26","v":0},{"$f":"UdfInputs!CM26","v":0},{"$f":"UdfInputs!CN26","v":0},{"$f":"UdfInputs!CO26","v":0},{"$f":"UdfInputs!CP26","v":0},{"$f":"UdfInputs!CQ26","v":0},{"$f":"UdfInputs!CR26","v":0},{"$f":"UdfInputs!CS26","v":0},{"$f":"UdfInputs!CT26","v":0},{"$f":"UdfInputs!CU26","v":0},{"$f":"UdfInputs!CV26","v":0},{"$f":"UdfInputs!CW26","v":0},{"$f":"UdfInputs!CX26","v":0},{"$f":"UdfInputs!CY26","v":0},{"$f":"UdfInputs!CZ26","v":0},{"$f":"UdfInputs!DA26","v":0},{"$f":"UdfInputs!DB26","v":0},{"$f":"UdfInputs!DC26","v":0},{"$f":"UdfInputs!DD26","v":0},{"$f":"UdfInputs!DE26","v":0},{"$f":"UdfInputs!DF26","v":0},{"$f":"UdfInputs!DG26","v":0},{"$f":"UdfInputs!DH26","v":0}]
[null,null,"PRG as Percent of Commitment During Construction",null,null,null,null,null,null,false]
[null,null,"S-Curve for ECA Covered Debt (Zero Applies Same Proportion as Other Debt)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shareholder Debt IDC and Fees in Uses of Funds(T/F)",null,null,null,null,null,null,false]
[null,null,"Mezzanine Debt IDC and Fees in Uses of Funds(T/F)",null,null,null,null,null,null,false]
[null,null,"EBL Debt IDC and Fees in Uses of Funds (T/F)",null,null,null,null,null,null,false]
[null,null,"Equity PRI included in Uses of Funds (T/F)",null,null,null,null,null,null,true]
[null,null,"Senior Capitalised IDC and Fees included in Uses of Funds (T/F)",null,null,null,null,null,null,true]
[null,null,"LC Fees for DSRA in O&M or Debt Service (T-O&M; F-Debt Service)",null,null,null,null,null,null,false]
[null,null,"Debt Political Risk Insurance (PRG) in O&M or Debt Service (T-O&M; F-Debt Service)",null,null,null,null,null,null,false]
[null,null,"Witholding Tax in O&M or Debt Service (T-O&M; F-Debt Service)",null,null,null,null,null,null,false]
[null,null,"Interest on VAT in O&M or Debt Service (T-O&M; F-Debt Service)",null,null,null,null,null,null,false]
[null,null,"Other Fees in O&M or Debt Service (T-O&M; F-Debt Service)",null,null,null,null,null,null,false]
[null,null,"Working Capital Interest in O&M or Debt Service (T-O&M; F-Debt Service)",null,null,null,null,null,null,false]
[null,null,"Working Capital Netted from WC Facility for CFADS (T-Net or Exclued; F-Include in CFADS)",null,null,null,null,null,null,false]
[null,null,"Equity Political Risk Insurance (PRI) code (1-O&M; 2-Debt Service;3-Dividend)",null,null,null,null,null,null,false]
[null,null,"Fixed Debt Fees Pre-COD",null,null,null,null,null,null,false]
[null,null,"Fixed Debt Fees Post-COD",null,null,null,null,null,null,false]
[]
[]
[]
[]
[]
[]
["Issue by Issue Debt"]
[null,{"$f":"UdfInputs!A57","v":"Senior Debt: Development Bank"}]
[null,null,"Senior/Mezz Debt (1-Senior; 2-Mezz; 3-Shareholder Loan; 4--EBL; 5--WC; 6 -- Standby; 7 VAT)",null,null,null,null,null,null,1,{"$f":"CHOOSE(J120,\"Senior Debt Facility\",\"Mezzanine Debt Facility\",\"Shareholder Loan\",\"Equity Bridge Loan\",\"Working Capital Facility\",\"Standby Debt Facility\",\"VAT Facility\")","v":"Senior Debt Facility"}]
[null,null,{"$f":"CHOOSE(J120,\"Percent of Senior Debt Loans (zero for re-finance)\",\"Percent of Mezzanine Debt Loans\",\"Percent of Shareholder Loans\",\"Percent of EBL\",\"Percent of Working Capital Facility\",\"Percent of Standby Debt\",\"Percent of VAT Facilities\")","v":"Percent of Senior Debt Loans (zero for re-finance)"},null,null,null,null,null,null,{"$f":"UdfInputs!F58","v":1}]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,{"$f":"UdfInputs!M63","v":6.6666666666666662E-3},{"$f":"UdfInputs!N63","v":6.8888888888888888E-3},{"$f":"UdfInputs!O63","v":6.8888888888888888E-3},{"$f":"UdfInputs!P63","v":6.6666666666666662E-3},{"$f":"UdfInputs!Q63","v":6.8888888888888888E-3},{"$f":"UdfInputs!R63","v":6.6666666666666662E-3},{"$f":"UdfInputs!S63","v":6.8888888888888888E-3},{"$f":"UdfInputs!T63","v":6.8888888888888888E-3},{"$f":"UdfInputs!U63","v":6.2222222222222227E-3},{"$f":"UdfInputs!V63","v":6.8888888888888888E-3},{"$f":"UdfInputs!W63","v":6.6666666666666662E-3},{"$f":"UdfInputs!X63","v":6.8888888888888888E-3},{"$f":"UdfInputs!Y63","v":4.7333333333333338E-2},{"$f":"UdfInputs!Z63","v":4.7333333333333331E-2},{"$f":"UdfInputs!AA63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AB63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AC63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AD63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AE63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AF63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AG63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AH63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AI63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AJ63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AK63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AL63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AM63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AN63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AO63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AP63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AQ63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AR63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AS63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AT63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AU63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AV63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AW63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AX63","v":4.7111111111111111E-2},{"$f":"UdfInputs!AY63","v":4.7333333333333338E-2},{"$f":"UdfInputs!AZ63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BA63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BB63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BC63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BD63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BE63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BF63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BG63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BH63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BI63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BJ63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BK63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BL63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BM63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BN63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BO63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BP63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BQ63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BR63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BS63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BT63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BU63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BV63","v":4.7111111111111111E-2},{"$f":"UdfInputs!BW63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BX63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BY63","v":4.7333333333333338E-2},{"$f":"UdfInputs!BZ63","v":4.7111111111111111E-2},{"$f":"UdfInputs!CA63","v":4.7333333333333338E-2},{"$f":"UdfInputs!CB63","v":4.7111111111111111E-2},{"$f":"UdfInputs!CC63","v":4.7333333333333338E-2},{"$f":"UdfInputs!CD63","v":4.7111111111111111E-2},{"$f":"UdfInputs!CE63","v":4.7333333333333338E-2},{"$f":"UdfInputs!CF63","v":4.7333333333333338E-2},{"$f":"UdfInputs!CG63","v":4.7333333333333338E-2},{"$f":"UdfInputs!CH63","v":4.7111111111111111E-2},{"$f":"UdfInputs!CI63","v":4.7333333333333338E-2},{"$f":"UdfInputs!CJ63","v":0},{"$f":"UdfInputs!CK63","v":0},{"$f":"UdfInputs!CL63","v":0},{"$f":"UdfInputs!CM63","v":0},{"$f":"UdfInputs!CN63","v":0},{"$f":"UdfInputs!CO63","v":0},{"$f":"UdfInputs!CP63","v":0},{"$f":"UdfInputs!CQ63","v":0},{"$f":"UdfInputs!CR63","v":0},{"$f":"UdfInputs!CS63","v":0},{"$f":"UdfInputs!CT63","v":0},{"$f":"UdfInputs!CU63","v":0},{"$f":"UdfInputs!CV63","v":0},{"$f":"UdfInputs!CW63","v":0},{"$f":"UdfInputs!CX63","v":0},{"$f":"UdfInputs!CY63","v":0},{"$f":"UdfInputs!CZ63","v":0},{"$f":"UdfInputs!DA63","v":0},{"$f":"UdfInputs!DB63","v":0},{"$f":"UdfInputs!DC63","v":0},{"$f":"UdfInputs!DD63","v":0},{"$f":"UdfInputs!DE63","v":0},{"$f":"UdfInputs!DF63","v":0},{"$f":"UdfInputs!DG63","v":0},{"$f":"UdfInputs!DH63","v":0}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,{"$f":"UdfInputs!F66","v":0.01}]
[null,null,"Periodic Commitment Fee",null,null,null,null,null,null,{"$f":"UdfInputs!M65","v":6.249999999999999E-4},{"$f":"UdfInputs!N65","v":6.4583333333333333E-4},{"$f":"UdfInputs!O65","v":6.4583333333333333E-4},{"$f":"UdfInputs!P65","v":6.249999999999999E-4},{"$f":"UdfInputs!Q65","v":6.4583333333333333E-4},{"$f":"UdfInputs!R65","v":6.249999999999999E-4},{"$f":"UdfInputs!S65","v":6.4583333333333333E-4},{"$f":"UdfInputs!T65","v":6.4583333333333333E-4},{"$f":"UdfInputs!U65","v":5.8333333333333327E-4},{"$f":"UdfInputs!V65","v":6.4583333333333333E-4},{"$f":"UdfInputs!W65","v":6.249999999999999E-4},{"$f":"UdfInputs!X65","v":6.4583333333333333E-4},{"$f":"UdfInputs!Y65","v":6.249999999999999E-4},{"$f":"UdfInputs!Z65","v":6.4583333333333333E-4},{"$f":"UdfInputs!AA65","v":6.249999999999999E-4},{"$f":"UdfInputs!AB65","v":6.249999999999999E-4},{"$f":"UdfInputs!AC65","v":6.249999999999999E-4},{"$f":"UdfInputs!AD65","v":6.249999999999999E-4},{"$f":"UdfInputs!AE65","v":6.249999999999999E-4},{"$f":"UdfInputs!AF65","v":6.249999999999999E-4},{"$f":"UdfInputs!AG65","v":6.249999999999999E-4},{"$f":"UdfInputs!AH65","v":6.249999999999999E-4},{"$f":"UdfInputs!AI65","v":6.249999999999999E-4},{"$f":"UdfInputs!AJ65","v":6.249999999999999E-4},{"$f":"UdfInputs!AK65","v":6.249999999999999E-4},{"$f":"UdfInputs!AL65","v":6.249999999999999E-4},{"$f":"UdfInputs!AM65","v":6.249999999999999E-4},{"$f":"UdfInputs!AN65","v":6.249999999999999E-4},{"$f":"UdfInputs!AO65","v":6.249999999999999E-4},{"$f":"UdfInputs!AP65","v":6.249999999999999E-4},{"$f":"UdfInputs!AQ65","v":6.249999999999999E-4},{"$f":"UdfInputs!AR65","v":6.249999999999999E-4},{"$f":"UdfInputs!AS65","v":6.249999999999999E-4},{"$f":"UdfInputs!AT65","v":6.249999999999999E-4},{"$f":"UdfInputs!AU65","v":6.249999999999999E-4},{"$f":"UdfInputs!AV65","v":6.249999999999999E-4},{"$f":"UdfInputs!AW65","v":6.249999999999999E-4},{"$f":"UdfInputs!AX65","v":6.249999999999999E-4},{"$f":"UdfInputs!AY65","v":6.249999999999999E-4},{"$f":"UdfInputs!AZ65","v":6.249999999999999E-4},{"$f":"UdfInputs!BA65","v":6.249999999999999E-4},{"$f":"UdfInputs!BB65","v":6.249999999999999E-4},{"$f":"UdfInputs!BC65","v":6.249999999999999E-4},{"$f":"UdfInputs!BD65","v":6.249999999999999E-4},{"$f":"UdfInputs!BE65","v":6.249999999999999E-4},{"$f":"UdfInputs!BF65","v":6.249999999999999E-4},{"$f":"UdfInputs!BG65","v":6.249999999999999E-4},{"$f":"UdfInputs!BH65","v":6.249999999999999E-4},{"$f":"UdfInputs!BI65","v":6.249999999999999E-4},{"$f":"UdfInputs!BJ65","v":6.249999999999999E-4},{"$f":"UdfInputs!BK65","v":6.249999999999999E-4},{"$f":"UdfInputs!BL65","v":6.249999999999999E-4},{"$f":"UdfInputs!BM65","v":6.249999999999999E-4},{"$f":"UdfInputs!BN65","v":6.249999999999999E-4},{"$f":"UdfInputs!BO65","v":6.249999999999999E-4},{"$f":"UdfInputs!BP65","v":6.249999999999999E-4},{"$f":"UdfInputs!BQ65","v":6.249999999999999E-4},{"$f":"UdfInputs!BR65","v":6.249999999999999E-4},{"$f":"UdfInputs!BS65","v":6.249999999999999E-4},{"$f":"UdfInputs!BT65","v":6.249999999999999E-4},{"$f":"UdfInputs!BU65","v":6.249999999999999E-4},{"$f":"UdfInputs!BV65","v":6.249999999999999E-4},{"$f":"UdfInputs!BW65","v":6.249999999999999E-4},{"$f":"UdfInputs!BX65","v":6.249999999999999E-4},{"$f":"UdfInputs!BY65","v":6.249999999999999E-4},{"$f":"UdfInputs!BZ65","v":6.249999999999999E-4},{"$f":"UdfInputs!CA65","v":6.249999999999999E-4},{"$f":"UdfInputs!CB65","v":6.249999999999999E-4},{"$f":"UdfInputs!CC65","v":6.249999999999999E-4},{"$f":"UdfInputs!CD65","v":6.249999999999999E-4},{"$f":"UdfInputs!CE65","v":6.249999999999999E-4},{"$f":"UdfInputs!CF65","v":6.249999999999999E-4},{"$f":"UdfInputs!CG65","v":6.249999999999999E-4},{"$f":"UdfInputs!CH65","v":6.249999999999999E-4},{"$f":"UdfInputs!CI65","v":6.249999999999999E-4},{"$f":"UdfInputs!CJ65","v":0},{"$f":"UdfInputs!CK65","v":0},{"$f":"UdfInputs!CL65","v":0},{"$f":"UdfInputs!CM65","v":0},{"$f":"UdfInputs!CN65","v":0},{"$f":"UdfInputs!CO65","v":0},{"$f":"UdfInputs!CP65","v":0},{"$f":"UdfInputs!CQ65","v":0},{"$f":"UdfInputs!CR65","v":0},{"$f":"UdfInputs!CS65","v":0},{"$f":"UdfInputs!CT65","v":0},{"$f":"UdfInputs!CU65","v":0},{"$f":"UdfInputs!CV65","v":0},{"$f":"UdfInputs!CW65","v":0},{"$f":"UdfInputs!CX65","v":0},{"$f":"UdfInputs!CY65","v":0},{"$f":"UdfInputs!CZ65","v":0},{"$f":"UdfInputs!DA65","v":0},{"$f":"UdfInputs!DB65","v":0},{"$f":"UdfInputs!DC65","v":0},{"$f":"UdfInputs!DD65","v":0},{"$f":"UdfInputs!DE65","v":0},{"$f":"UdfInputs!DF65","v":0},{"$f":"UdfInputs!DG65","v":0},{"$f":"UdfInputs!DH65","v":0}]
[null,null,"PRG (Political Risk Insurance)",null,null,null,null,null,null,{"$f":"UdfInputs!M70","v":1.6666666666666666E-3},{"$f":"UdfInputs!N70","v":1.7222222222222222E-3},{"$f":"UdfInputs!O70","v":1.7222222222222222E-3},{"$f":"UdfInputs!P70","v":1.6666666666666666E-3},{"$f":"UdfInputs!Q70","v":1.7222222222222222E-3},{"$f":"UdfInputs!R70","v":1.6666666666666666E-3},{"$f":"UdfInputs!S70","v":1.7222222222222222E-3},{"$f":"UdfInputs!T70","v":1.7222222222222222E-3},{"$f":"UdfInputs!U70","v":1.5555555555555557E-3},{"$f":"UdfInputs!V70","v":1.7222222222222222E-3},{"$f":"UdfInputs!W70","v":1.6666666666666666E-3},{"$f":"UdfInputs!X70","v":1.7222222222222222E-3},{"$f":"UdfInputs!Y70","v":1.0166666666666668E-2},{"$f":"UdfInputs!Z70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AA70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AB70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AC70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AD70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AE70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AF70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AG70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AH70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AI70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AJ70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AK70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AL70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AM70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AN70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AO70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AP70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AQ70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AR70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AS70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AT70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AU70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AV70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AW70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AX70","v":1.0111111111111111E-2},{"$f":"UdfInputs!AY70","v":1.0166666666666668E-2},{"$f":"UdfInputs!AZ70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BA70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BB70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BC70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BD70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BE70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BF70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BG70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BH70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BI70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BJ70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BK70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BL70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BM70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BN70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BO70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BP70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BQ70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BR70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BS70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BT70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BU70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BV70","v":1.0111111111111111E-2},{"$f":"UdfInputs!BW70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BX70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BY70","v":1.0166666666666668E-2},{"$f":"UdfInputs!BZ70","v":1.0111111111111111E-2},{"$f":"UdfInputs!CA70","v":1.0166666666666668E-2},{"$f":"UdfInputs!CB70","v":1.0111111111111111E-2},{"$f":"UdfInputs!CC70","v":1.0166666666666668E-2},{"$f":"UdfInputs!CD70","v":1.0111111111111111E-2},{"$f":"UdfInputs!CE70","v":1.0166666666666668E-2},{"$f":"UdfInputs!CF70","v":1.0166666666666668E-2},{"$f":"UdfInputs!CG70","v":1.0166666666666668E-2},{"$f":"UdfInputs!CH70","v":1.0111111111111111E-2},{"$f":"UdfInputs!CI70","v":1.0166666666666668E-2},{"$f":"UdfInputs!CJ70","v":0},{"$f":"UdfInputs!CK70","v":0},{"$f":"UdfInputs!CL70","v":0},{"$f":"UdfInputs!CM70","v":0},{"$f":"UdfInputs!CN70","v":0},{"$f":"UdfInputs!CO70","v":0},{"$f":"UdfInputs!CP70","v":0},{"$f":"UdfInputs!CQ70","v":0},{"$f":"UdfInputs!CR70","v":0},{"$f":"UdfInputs!CS70","v":0},{"$f":"UdfInputs!CT70","v":0},{"$f":"UdfInputs!CU70","v":0},{"$f":"UdfInputs!CV70","v":0},{"$f":"UdfInputs!CW70","v":0},{"$f":"UdfInputs!CX70","v":0},{"$f":"UdfInputs!CY70","v":0},{"$f":"UdfInputs!CZ70","v":0},{"$f":"UdfInputs!DA70","v":0},{"$f":"UdfInputs!DB70","v":0},{"$f":"UdfInputs!DC70","v":0},{"$f":"UdfInputs!DD70","v":0},{"$f":"UdfInputs!DE70","v":0},{"$f":"UdfInputs!DF70","v":0},{"$f":"UdfInputs!DG70","v":0},{"$f":"UdfInputs!DH70","v":0}]
[null,null,"Capitalised Interest During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Capitalised Fee During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Sculpting Switch - TRUE is Automated Sculpting",null,null,null,null,null,null,true,{"$f":"IF(J128,\"Sculpting from DSCR -- Fixed Repayment Percentages Not Used\",\"Fixed Input Percentages Used\")","v":"Sculpting from DSCR -- Fixed Repayment Percentages Not Used"}]
[null,null,"Debt Tenure - periods post COD (EBL - periods post Fin Close)",null,null,null,null,null,null,{"$f":"AFDB_Mat_Applied*2","v":36}]
[null,null,"Repayment Percent Input",null,null,null,null,null,null,{"$f":"UdfInputs!M72","v":0},{"$f":"UdfInputs!N72","v":0},{"$f":"UdfInputs!O72","v":0},{"$f":"UdfInputs!P72","v":0},{"$f":"UdfInputs!Q72","v":0},{"$f":"UdfInputs!R72","v":0},{"$f":"UdfInputs!S72","v":0},{"$f":"UdfInputs!T72","v":0},{"$f":"UdfInputs!U72","v":0},{"$f":"UdfInputs!V72","v":0},{"$f":"UdfInputs!W72","v":0},{"$f":"UdfInputs!X72","v":0},{"$f":"UdfInputs!Y72","v":-1.4031529110690326E-2},{"$f":"UdfInputs!Z72","v":2.168032950655727E-2},{"$f":"UdfInputs!AA72","v":1.0361382601943121E-2},{"$f":"UdfInputs!AB72","v":2.2392773154914034E-2},{"$f":"UdfInputs!AC72","v":1.1330303441114721E-2},{"$f":"UdfInputs!AD72","v":2.3638495353360718E-2},{"$f":"UdfInputs!AE72","v":1.2390560537290842E-2},{"$f":"UdfInputs!AF72","v":2.46938125296387E-2},{"$f":"UdfInputs!AG72","v":1.3541406649357317E-2},{"$f":"UdfInputs!AH72","v":2.5842445810634593E-2},{"$f":"UdfInputs!AI72","v":1.4776149299525532E-2},{"$f":"UdfInputs!AJ72","v":2.886665508277364E-2},{"$f":"UdfInputs!AK72","v":1.8477911188731124E-2},{"$f":"UdfInputs!AL72","v":3.1019418697561602E-2},{"$f":"UdfInputs!AM72","v":2.0555936582916937E-2},{"$f":"UdfInputs!AN72","v":3.3145955880970739E-2},{"$f":"UdfInputs!AO72","v":2.2848548004874836E-2},{"$f":"UdfInputs!AP72","v":3.5496426440131228E-2},{"$f":"UdfInputs!AQ72","v":2.6080618398421015E-2},{"$f":"UdfInputs!AR72","v":3.8590180100344096E-2},{"$f":"UdfInputs!AS72","v":2.8788161471133628E-2},{"$f":"UdfInputs!AT72","v":4.1543148796801939E-2},{"$f":"UdfInputs!AU72","v":3.1775095158951341E-2},{"$f":"UdfInputs!AV72","v":4.4613016560097418E-2},{"$f":"UdfInputs!AW72","v":3.5060654196002281E-2},{"$f":"UdfInputs!AX72","v":4.799445766871948E-2},{"$f":"UdfInputs!AY72","v":3.8675527267762438E-2},{"$f":"UdfInputs!AZ72","v":5.1630122138400909E-2},{"$f":"UdfInputs!BA72","v":4.2647841582139023E-2},{"$f":"UdfInputs!BB72","v":5.581767261583355E-2},{"$f":"UdfInputs!BC72","v":4.0095729909108778E-2},{"$f":"UdfInputs!BD72","v":4.2599953519190804E-2},{"$f":"UdfInputs!BE72","v":3.3751960785383783E-2},{"$f":"UdfInputs!BF72","v":4.3308878180105898E-2},{"$f":"UdfInputs!BG72","v":1.2202451261645863E-16},{"$f":"UdfInputs!BH72","v":1.2738919389184888E-16},{"$f":"UdfInputs!BI72","v":1.3298972782150854E-16},{"$f":"UdfInputs!BJ72","v":1.3807781411470814E-16},{"$f":"UdfInputs!BK72","v":1.4490693146699267E-16},{"$f":"UdfInputs!BL72","v":1.5045096094855067E-16},{"$f":"UdfInputs!BM72","v":1.5789203520562199E-16},{"$f":"UdfInputs!BN72","v":1.6393286492454095E-16},{"$f":"UdfInputs!BO72","v":1.7204073351765078E-16},{"$f":"UdfInputs!BP72","v":1.7960432612635472E-16},{"$f":"UdfInputs!BQ72","v":1.875004442479458E-16},{"$f":"UdfInputs!BR72","v":1.9467406927879959E-16},{"$f":"UdfInputs!BS72","v":2.0430235078858111E-16},{"$f":"UdfInputs!BT72","v":2.1211880404210612E-16},{"$f":"UdfInputs!BU72","v":2.2260987543338973E-16},{"$f":"UdfInputs!BV72","v":2.3112676071827192E-16},{"$f":"UdfInputs!BW72","v":2.4255793655429157E-16},{"$f":"UdfInputs!BX72","v":2.5322174493613795E-16},{"$f":"UdfInputs!BY72","v":2.6435437660540235E-16},{"$f":"UdfInputs!BZ72","v":2.7446837489825193E-16},{"$f":"UdfInputs!CA72","v":2.8804316063547293E-16},{"$f":"UdfInputs!CB72","v":2.990634738693361E-16},{"$f":"UdfInputs!CC72","v":3.1385469555784654E-16},{"$f":"UdfInputs!CD72","v":3.2586253857462076E-16},{"$f":"UdfInputs!CE72","v":3.4197920098637302E-16},{"$f":"UdfInputs!CF72","v":3.5701396225496317E-16},{"$f":"UdfInputs!CG72","v":3.7270971122617231E-16},{"$f":"UdfInputs!CH72","v":3.8696930258030666E-16},{"$f":"UdfInputs!CI72","v":4.0610821201334005E-16},{"$f":"UdfInputs!CJ72","v":0},{"$f":"UdfInputs!CK72","v":0},{"$f":"UdfInputs!CL72","v":0},{"$f":"UdfInputs!CM72","v":0},{"$f":"UdfInputs!CN72","v":0},{"$f":"UdfInputs!CO72","v":0},{"$f":"UdfInputs!CP72","v":0},{"$f":"UdfInputs!CQ72","v":0},{"$f":"UdfInputs!CR72","v":0},{"$f":"UdfInputs!CS72","v":0},{"$f":"UdfInputs!CT72","v":0},{"$f":"UdfInputs!CU72","v":0},{"$f":"UdfInputs!CV72","v":0},{"$f":"UdfInputs!CW72","v":0},{"$f":"UdfInputs!CX72","v":0},{"$f":"UdfInputs!CY72","v":0},{"$f":"UdfInputs!CZ72","v":0},{"$f":"UdfInputs!DA72","v":0},{"$f":"UdfInputs!DB72","v":0},{"$f":"UdfInputs!DC72","v":0},{"$f":"UdfInputs!DD72","v":0},{"$f":"UdfInputs!DE72","v":0},{"$f":"UdfInputs!DF72","v":0},{"$f":"UdfInputs!DG72","v":0},{"$f":"UdfInputs!DH72","v":0}]
[null,null,"Balloon Percent (also applies to mini-perm)",null,null,null,null,null,null,0]
[null,null,"Sweep Percent",null,null,null,null,null,null,null,{"$f":"IF(J132>0,\" Cash Flow Sweep of \"&TEXT(J132,\" ##.00%\"),\"\")","v":""}]
[null,null,"Start Period after COD for Sweep",null,null,null,null,null,null,0]
[null,null,"Post COD Fee as Percent of Debt (other than LC Fee)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Re-financing Issue",null,null,null,null,null,null,false,{"$f":"IF(J135,\"This is a Re-financing Debt Facility\",\"\")","v":""}]
[null,null,"Period of Re-financing -- period after COD ",null,null,null,null,null,null,50,{"$f":"IF(J135,\"Periods after COD for Re-financing -- Put in a large number to turn off\",\"\")","v":""}]
[null,null,"Fixed Amount of Re-financing",null,null,null,null,null,null,0]
[null,null,"DSCR for Sculpted Re-financing",null,null,null,null,null,null,0]
[null,null,"Tenor of Re-financing in Periods",null,null,null,null,null,null,20]
[null,null,"Breakage Costs and Re-financing Fees",null,null,null,null,null,null,0]
[null,null,"Commitment (Not Funded e.g. Standby Commitment)",null,null,null,null,null,null,0]
[null,null,"Debt with Fixed Issue Date (Boolean)",null,null,null,null,null,null,false]
[null,null,"Commitment Amount for Debt (Overrides Percent Funding for ECA)",null,null,null,null,null,null,0]
[null,null,"Period in construction period of financing",null,null,null,null,null,null,0]
[null,{"$f":"UdfInputs!A76","v":"Senior Debt: concessional "}]
[null,null,"Senior/Mezz Debt (1-Senior; 2-Mezz; 3-Shareholder Loan; 4--EBL; 5--WC; 6 -- Standby; 7 VAT)",null,null,null,null,null,null,1,{"$f":"CHOOSE(J146,\"Senior Debt Facility\",\"Mezzanine Debt Facility\",\"Shareholder Loan\",\"Equity Bridge Loan\",\"Working Capital Facility\",\"Standby Debt Facility\",\"VAT Facility\")","v":"Senior Debt Facility"}]
[null,null,{"$f":"CHOOSE(J146,\"Percent of Senior Debt Loans (zero for re-finance)\",\"Percent of Mezzanine Debt Loans\",\"Percent of Shareholder Loans\",\"Percent of EBL\",\"Percent of Working Capital Facility\",\"Percent of Standby Debt\",\"Percent of VAT Facilities\")","v":"Percent of Senior Debt Loans (zero for re-finance)"},null,null,null,null,null,null,{"$f":"UdfInputs!F78","v":0}]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,{"$f":"UdfInputs!M82","v":3.5416666666666665E-3},{"$f":"UdfInputs!N82","v":3.6668981481481483E-3},{"$f":"UdfInputs!O82","v":3.6668981481481483E-3},{"$f":"UdfInputs!P82","v":3.5416666666666665E-3},{"$f":"UdfInputs!Q82","v":3.6668981481481483E-3},{"$f":"UdfInputs!R82","v":3.5416666666666665E-3},{"$f":"UdfInputs!S82","v":3.6668981481481483E-3},{"$f":"UdfInputs!T82","v":3.6668981481481483E-3},{"$f":"UdfInputs!U82","v":3.2925925925925926E-3},{"$f":"UdfInputs!V82","v":3.6668981481481483E-3},{"$f":"UdfInputs!W82","v":3.5416666666666665E-3},{"$f":"UdfInputs!X82","v":3.6668981481481483E-3},{"$f":"UdfInputs!Y82","v":2.8958333333333332E-2},{"$f":"UdfInputs!Z82","v":2.8944675925925926E-2},{"$f":"UdfInputs!AA82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AB82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AC82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AD82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AE82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AF82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AG82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AH82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AI82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AJ82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AK82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AL82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AM82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AN82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AO82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AP82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AQ82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AR82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AS82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AT82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AU82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AV82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AW82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AX82","v":2.8819444444444443E-2},{"$f":"UdfInputs!AY82","v":2.8958333333333332E-2},{"$f":"UdfInputs!AZ82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BA82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BB82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BC82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BD82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BE82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BF82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BG82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BH82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BI82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BJ82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BK82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BL82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BM82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BN82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BO82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BP82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BQ82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BR82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BS82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BT82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BU82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BV82","v":2.8819444444444443E-2},{"$f":"UdfInputs!BW82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BX82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BY82","v":2.8958333333333332E-2},{"$f":"UdfInputs!BZ82","v":2.8819444444444443E-2},{"$f":"UdfInputs!CA82","v":2.8958333333333332E-2},{"$f":"UdfInputs!CB82","v":2.8819444444444443E-2},{"$f":"UdfInputs!CC82","v":2.8958333333333332E-2},{"$f":"UdfInputs!CD82","v":2.8819444444444443E-2},{"$f":"UdfInputs!CE82","v":2.8958333333333332E-2},{"$f":"UdfInputs!CF82","v":2.8958333333333332E-2},{"$f":"UdfInputs!CG82","v":2.8958333333333332E-2},{"$f":"UdfInputs!CH82","v":2.8819444444444443E-2},{"$f":"UdfInputs!CI82","v":2.8958333333333332E-2},{"$f":"UdfInputs!CJ82","v":0},{"$f":"UdfInputs!CK82","v":0},{"$f":"UdfInputs!CL82","v":0},{"$f":"UdfInputs!CM82","v":0},{"$f":"UdfInputs!CN82","v":0},{"$f":"UdfInputs!CO82","v":0},{"$f":"UdfInputs!CP82","v":0},{"$f":"UdfInputs!CQ82","v":0},{"$f":"UdfInputs!CR82","v":0},{"$f":"UdfInputs!CS82","v":0},{"$f":"UdfInputs!CT82","v":0},{"$f":"UdfInputs!CU82","v":0},{"$f":"UdfInputs!CV82","v":0},{"$f":"UdfInputs!CW82","v":0},{"$f":"UdfInputs!CX82","v":0},{"$f":"UdfInputs!CY82","v":0},{"$f":"UdfInputs!CZ82","v":0},{"$f":"UdfInputs!DA82","v":0},{"$f":"UdfInputs!DB82","v":0},{"$f":"UdfInputs!DC82","v":0},{"$f":"UdfInputs!DD82","v":0},{"$f":"UdfInputs!DE82","v":0},{"$f":"UdfInputs!DF82","v":0},{"$f":"UdfInputs!DG82","v":0},{"$f":"UdfInputs!DH82","v":0}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,{"$f":"UdfInputs!F85","v":0.01}]
[null,null,"Periodic Commitment Fee",null,null,null,null,null,null,{"$f":"UdfInputs!M84","v":6.249999999999999E-4},{"$f":"UdfInputs!N84","v":6.4583333333333333E-4},{"$f":"UdfInputs!O84","v":6.4583333333333333E-4},{"$f":"UdfInputs!P84","v":6.249999999999999E-4},{"$f":"UdfInputs!Q84","v":6.4583333333333333E-4},{"$f":"UdfInputs!R84","v":6.249999999999999E-4},{"$f":"UdfInputs!S84","v":6.4583333333333333E-4},{"$f":"UdfInputs!T84","v":6.4583333333333333E-4},{"$f":"UdfInputs!U84","v":5.8333333333333327E-4},{"$f":"UdfInputs!V84","v":6.4583333333333333E-4},{"$f":"UdfInputs!W84","v":6.249999999999999E-4},{"$f":"UdfInputs!X84","v":6.4583333333333333E-4},{"$f":"UdfInputs!Y84","v":6.249999999999999E-4},{"$f":"UdfInputs!Z84","v":6.4583333333333333E-4},{"$f":"UdfInputs!AA84","v":6.249999999999999E-4},{"$f":"UdfInputs!AB84","v":6.249999999999999E-4},{"$f":"UdfInputs!AC84","v":6.249999999999999E-4},{"$f":"UdfInputs!AD84","v":6.249999999999999E-4},{"$f":"UdfInputs!AE84","v":6.249999999999999E-4},{"$f":"UdfInputs!AF84","v":6.249999999999999E-4},{"$f":"UdfInputs!AG84","v":6.249999999999999E-4},{"$f":"UdfInputs!AH84","v":6.249999999999999E-4},{"$f":"UdfInputs!AI84","v":6.249999999999999E-4},{"$f":"UdfInputs!AJ84","v":6.249999999999999E-4},{"$f":"UdfInputs!AK84","v":6.249999999999999E-4},{"$f":"UdfInputs!AL84","v":6.249999999999999E-4},{"$f":"UdfInputs!AM84","v":6.249999999999999E-4},{"$f":"UdfInputs!AN84","v":6.249999999999999E-4},{"$f":"UdfInputs!AO84","v":6.249999999999999E-4},{"$f":"UdfInputs!AP84","v":6.249999999999999E-4},{"$f":"UdfInputs!AQ84","v":6.249999999999999E-4},{"$f":"UdfInputs!AR84","v":6.249999999999999E-4},{"$f":"UdfInputs!AS84","v":6.249999999999999E-4},{"$f":"UdfInputs!AT84","v":6.249999999999999E-4},{"$f":"UdfInputs!AU84","v":6.249999999999999E-4},{"$f":"UdfInputs!AV84","v":6.249999999999999E-4},{"$f":"UdfInputs!AW84","v":6.249999999999999E-4},{"$f":"UdfInputs!AX84","v":6.249999999999999E-4},{"$f":"UdfInputs!AY84","v":6.249999999999999E-4},{"$f":"UdfInputs!AZ84","v":6.249999999999999E-4},{"$f":"UdfInputs!BA84","v":6.249999999999999E-4},{"$f":"UdfInputs!BB84","v":6.249999999999999E-4},{"$f":"UdfInputs!BC84","v":6.249999999999999E-4},{"$f":"UdfInputs!BD84","v":6.249999999999999E-4},{"$f":"UdfInputs!BE84","v":6.249999999999999E-4},{"$f":"UdfInputs!BF84","v":6.249999999999999E-4},{"$f":"UdfInputs!BG84","v":6.249999999999999E-4},{"$f":"UdfInputs!BH84","v":6.249999999999999E-4},{"$f":"UdfInputs!BI84","v":6.249999999999999E-4},{"$f":"UdfInputs!BJ84","v":6.249999999999999E-4},{"$f":"UdfInputs!BK84","v":6.249999999999999E-4},{"$f":"UdfInputs!BL84","v":6.249999999999999E-4},{"$f":"UdfInputs!BM84","v":6.249999999999999E-4},{"$f":"UdfInputs!BN84","v":6.249999999999999E-4},{"$f":"UdfInputs!BO84","v":6.249999999999999E-4},{"$f":"UdfInputs!BP84","v":6.249999999999999E-4},{"$f":"UdfInputs!BQ84","v":6.249999999999999E-4},{"$f":"UdfInputs!BR84","v":6.249999999999999E-4},{"$f":"UdfInputs!BS84","v":6.249999999999999E-4},{"$f":"UdfInputs!BT84","v":6.249999999999999E-4},{"$f":"UdfInputs!BU84","v":6.249999999999999E-4},{"$f":"UdfInputs!BV84","v":6.249999999999999E-4},{"$f":"UdfInputs!BW84","v":6.249999999999999E-4},{"$f":"UdfInputs!BX84","v":6.249999999999999E-4},{"$f":"UdfInputs!BY84","v":6.249999999999999E-4},{"$f":"UdfInputs!BZ84","v":6.249999999999999E-4},{"$f":"UdfInputs!CA84","v":6.249999999999999E-4},{"$f":"UdfInputs!CB84","v":6.249999999999999E-4},{"$f":"UdfInputs!CC84","v":6.249999999999999E-4},{"$f":"UdfInputs!CD84","v":6.249999999999999E-4},{"$f":"UdfInputs!CE84","v":6.249999999999999E-4},{"$f":"UdfInputs!CF84","v":6.249999999999999E-4},{"$f":"UdfInputs!CG84","v":6.249999999999999E-4},{"$f":"UdfInputs!CH84","v":6.249999999999999E-4},{"$f":"UdfInputs!CI84","v":6.249999999999999E-4},{"$f":"UdfInputs!CJ84","v":0},{"$f":"UdfInputs!CK84","v":0},{"$f":"UdfInputs!CL84","v":0},{"$f":"UdfInputs!CM84","v":0},{"$f":"UdfInputs!CN84","v":0},{"$f":"UdfInputs!CO84","v":0},{"$f":"UdfInputs!CP84","v":0},{"$f":"UdfInputs!CQ84","v":0},{"$f":"UdfInputs!CR84","v":0},{"$f":"UdfInputs!CS84","v":0},{"$f":"UdfInputs!CT84","v":0},{"$f":"UdfInputs!CU84","v":0},{"$f":"UdfInputs!CV84","v":0},{"$f":"UdfInputs!CW84","v":0},{"$f":"UdfInputs!CX84","v":0},{"$f":"UdfInputs!CY84","v":0},{"$f":"UdfInputs!CZ84","v":0},{"$f":"UdfInputs!DA84","v":0},{"$f":"UdfInputs!DB84","v":0},{"$f":"UdfInputs!DC84","v":0},{"$f":"UdfInputs!DD84","v":0},{"$f":"UdfInputs!DE84","v":0},{"$f":"UdfInputs!DF84","v":0},{"$f":"UdfInputs!DG84","v":0},{"$f":"UdfInputs!DH84","v":0}]
[null,null,"PRG (Political Risk Insurance)",null,null,null,null,null,null,{"$f":"UdfInputs!M89","v":1.6666666666666666E-3},{"$f":"UdfInputs!N89","v":1.7222222222222222E-3},{"$f":"UdfInputs!O89","v":1.7222222222222222E-3},{"$f":"UdfInputs!P89","v":1.6666666666666666E-3},{"$f":"UdfInputs!Q89","v":1.7222222222222222E-3},{"$f":"UdfInputs!R89","v":1.6666666666666666E-3},{"$f":"UdfInputs!S89","v":1.7222222222222222E-3},{"$f":"UdfInputs!T89","v":1.7222222222222222E-3},{"$f":"UdfInputs!U89","v":1.5555555555555557E-3},{"$f":"UdfInputs!V89","v":1.7222222222222222E-3},{"$f":"UdfInputs!W89","v":1.6666666666666666E-3},{"$f":"UdfInputs!X89","v":1.7222222222222222E-3},{"$f":"UdfInputs!Y89","v":1.1833333333333335E-2},{"$f":"UdfInputs!Z89","v":1.1833333333333333E-2},{"$f":"UdfInputs!AA89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AB89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AC89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AD89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AE89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AF89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AG89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AH89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AI89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AJ89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AK89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AL89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AM89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AN89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AO89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AP89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AQ89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AR89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AS89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AT89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AU89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AV89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AW89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AX89","v":1.1777777777777778E-2},{"$f":"UdfInputs!AY89","v":1.1833333333333335E-2},{"$f":"UdfInputs!AZ89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BA89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BB89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BC89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BD89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BE89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BF89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BG89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BH89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BI89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BJ89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BK89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BL89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BM89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BN89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BO89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BP89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BQ89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BR89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BS89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BT89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BU89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BV89","v":1.1777777777777778E-2},{"$f":"UdfInputs!BW89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BX89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BY89","v":1.1833333333333335E-2},{"$f":"UdfInputs!BZ89","v":1.1777777777777778E-2},{"$f":"UdfInputs!CA89","v":1.1833333333333335E-2},{"$f":"UdfInputs!CB89","v":1.1777777777777778E-2},{"$f":"UdfInputs!CC89","v":1.1833333333333335E-2},{"$f":"UdfInputs!CD89","v":1.1777777777777778E-2},{"$f":"UdfInputs!CE89","v":1.1833333333333335E-2},{"$f":"UdfInputs!CF89","v":1.1833333333333335E-2},{"$f":"UdfInputs!CG89","v":1.1833333333333335E-2},{"$f":"UdfInputs!CH89","v":1.1777777777777778E-2},{"$f":"UdfInputs!CI89","v":1.1833333333333335E-2},{"$f":"UdfInputs!CJ89","v":0},{"$f":"UdfInputs!CK89","v":0},{"$f":"UdfInputs!CL89","v":0},{"$f":"UdfInputs!CM89","v":0},{"$f":"UdfInputs!CN89","v":0},{"$f":"UdfInputs!CO89","v":0},{"$f":"UdfInputs!CP89","v":0},{"$f":"UdfInputs!CQ89","v":0},{"$f":"UdfInputs!CR89","v":0},{"$f":"UdfInputs!CS89","v":0},{"$f":"UdfInputs!CT89","v":0},{"$f":"UdfInputs!CU89","v":0},{"$f":"UdfInputs!CV89","v":0},{"$f":"UdfInputs!CW89","v":0},{"$f":"UdfInputs!CX89","v":0},{"$f":"UdfInputs!CY89","v":0},{"$f":"UdfInputs!CZ89","v":0},{"$f":"UdfInputs!DA89","v":0},{"$f":"UdfInputs!DB89","v":0},{"$f":"UdfInputs!DC89","v":0},{"$f":"UdfInputs!DD89","v":0},{"$f":"UdfInputs!DE89","v":0},{"$f":"UdfInputs!DF89","v":0},{"$f":"UdfInputs!DG89","v":0},{"$f":"UdfInputs!DH89","v":0}]
[null,null,"Capitalised Interest During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Capitalised Fee During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Sculpting Switch - TRUE is Automated Sculpting",null,null,null,null,null,null,true,{"$f":"IF(J154,\"Sculpting from DSCR -- Fixed Repayment Percentages Not Used\",\"Fixed Input Percentages Used\")","v":"Sculpting from DSCR -- Fixed Repayment Percentages Not Used"}]
[null,null,"Debt Tenure - periods post COD (EBL - periods post Fin Close)",null,null,null,null,null,null,34]
[null,null,"Repayment Percent Input",null,null,null,null,null,null,{"$f":"UdfInputs!M91","v":0},{"$f":"UdfInputs!N91","v":0},{"$f":"UdfInputs!O91","v":0},{"$f":"UdfInputs!P91","v":0},{"$f":"UdfInputs!Q91","v":0},{"$f":"UdfInputs!R91","v":false},{"$f":"UdfInputs!S91","v":false},{"$f":"UdfInputs!T91","v":false},{"$f":"UdfInputs!U91","v":false},{"$f":"UdfInputs!V91","v":false},{"$f":"UdfInputs!W91","v":false},{"$f":"UdfInputs!X91","v":false},{"$f":"UdfInputs!Y91","v":false},{"$f":"UdfInputs!Z91","v":false},{"$f":"UdfInputs!AA91","v":false},{"$f":"UdfInputs!AB91","v":false},{"$f":"UdfInputs!AC91","v":false},{"$f":"UdfInputs!AD91","v":false},{"$f":"UdfInputs!AE91","v":false},{"$f":"UdfInputs!AF91","v":false},{"$f":"UdfInputs!AG91","v":false},{"$f":"UdfInputs!AH91","v":false},{"$f":"UdfInputs!AI91","v":false},{"$f":"UdfInputs!AJ91","v":false},{"$f":"UdfInputs!AK91","v":false},{"$f":"UdfInputs!AL91","v":false},{"$f":"UdfInputs!AM91","v":false},{"$f":"UdfInputs!AN91","v":false},{"$f":"UdfInputs!AO91","v":false},{"$f":"UdfInputs!AP91","v":false},{"$f":"UdfInputs!AQ91","v":false},{"$f":"UdfInputs!AR91","v":false},{"$f":"UdfInputs!AS91","v":false},{"$f":"UdfInputs!AT91","v":false},{"$f":"UdfInputs!AU91","v":false},{"$f":"UdfInputs!AV91","v":false},{"$f":"UdfInputs!AW91","v":false},{"$f":"UdfInputs!AX91","v":false},{"$f":"UdfInputs!AY91","v":false},{"$f":"UdfInputs!AZ91","v":false},{"$f":"UdfInputs!BA91","v":false},{"$f":"UdfInputs!BB91","v":false},{"$f":"UdfInputs!BC91","v":false},{"$f":"UdfInputs!BD91","v":false},{"$f":"UdfInputs!BE91","v":false},{"$f":"UdfInputs!BF91","v":false},{"$f":"UdfInputs!BG91","v":false},{"$f":"UdfInputs!BH91","v":false},{"$f":"UdfInputs!BI91","v":false},{"$f":"UdfInputs!BJ91","v":false},{"$f":"UdfInputs!BK91","v":false},{"$f":"UdfInputs!BL91","v":false},{"$f":"UdfInputs!BM91","v":false},{"$f":"UdfInputs!BN91","v":false},{"$f":"UdfInputs!BO91","v":false},{"$f":"UdfInputs!BP91","v":false},{"$f":"UdfInputs!BQ91","v":false},{"$f":"UdfInputs!BR91","v":false},{"$f":"UdfInputs!BS91","v":false},{"$f":"UdfInputs!BT91","v":false},{"$f":"UdfInputs!BU91","v":false},{"$f":"UdfInputs!BV91","v":false},{"$f":"UdfInputs!BW91","v":false},{"$f":"UdfInputs!BX91","v":false},{"$f":"UdfInputs!BY91","v":false},{"$f":"UdfInputs!BZ91","v":false},{"$f":"UdfInputs!CA91","v":false},{"$f":"UdfInputs!CB91","v":false},{"$f":"UdfInputs!CC91","v":false},{"$f":"UdfInputs!CD91","v":false},{"$f":"UdfInputs!CE91","v":false},{"$f":"UdfInputs!CF91","v":false},{"$f":"UdfInputs!CG91","v":false},{"$f":"UdfInputs!CH91","v":false},{"$f":"UdfInputs!CI91","v":false},{"$f":"UdfInputs!CJ91","v":0},{"$f":"UdfInputs!CK91","v":0},{"$f":"UdfInputs!CL91","v":0},{"$f":"UdfInputs!CM91","v":0},{"$f":"UdfInputs!CN91","v":0},{"$f":"UdfInputs!CO91","v":0},{"$f":"UdfInputs!CP91","v":0},{"$f":"UdfInputs!CQ91","v":0},{"$f":"UdfInputs!CR91","v":0},{"$f":"UdfInputs!CS91","v":0},{"$f":"UdfInputs!CT91","v":0},{"$f":"UdfInputs!CU91","v":0},{"$f":"UdfInputs!CV91","v":0},{"$f":"UdfInputs!CW91","v":0},{"$f":"UdfInputs!CX91","v":0},{"$f":"UdfInputs!CY91","v":0},{"$f":"UdfInputs!CZ91","v":0},{"$f":"UdfInputs!DA91","v":0},{"$f":"UdfInputs!DB91","v":0},{"$f":"UdfInputs!DC91","v":0},{"$f":"UdfInputs!DD91","v":0},{"$f":"UdfInputs!DE91","v":0},{"$f":"UdfInputs!DF91","v":0},{"$f":"UdfInputs!DG91","v":0},{"$f":"UdfInputs!DH91","v":0}]
[null,null,"Balloon Percent",null,null,null,null,null,null,0]
[null,null,"Sweep Percent",null,null,null,null,null,null,null,{"$f":"IF(J158>0,\" Cash Flow Sweep of \"&TEXT(J158,\" ##.00%\"),\"\")","v":""}]
[null,null,"Start Period after COD for Sweep",null,null,null,null,null,null,0]
[null,null,"Post COD Fee as Percent of Debt (other than LC Fee)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Re-financing Issue",null,null,null,null,null,null,false,{"$f":"IF(J161,\"This is a Re-financing Debt Facility\",\"\")","v":""}]
[null,null,"Period of Re-financing -- period after COD ",null,null,null,null,null,null,null,{"$f":"IF(J161,\"Periods after COD for Re-financing -- Put in a large number to turn off\",\"\")","v":""}]
[null,null,"Fixed Amount of Re-financing",null,null,null,null,null,null,0]
[null,null,"DSCR for Sculpted Re-financing"]
[null,null,"Tenor of Re-financing in Periods"]
[null,null,"Breakage Costs and Re-financing Fees",null,null,null,null,null,null,0]
[null,null,"Commitment (Not Funded e.g. Standby Commitment)",null,null,null,null,null,null,0]
[null,null,"Debt with Fixed Issue Date (Boolean)",null,null,null,null,null,null,false]
[null,null,"Commitment Amount for Debt with Fixed Funding Date",null,null,null,null,null,null,0]
[null,null,"Period in construction period of financing",null,null,null,null,null,null,0]
[null,{"$f":"UdfInputs!A93","v":"Senior Debt: DEG"}]
[null,null,"Senior/Mezz Debt (1-Senior; 2-Mezz; 3-Shareholder Loan; 4--EBL; 5--WC; 6 -- Standby; 7 VAT)",null,null,null,null,null,null,1,{"$f":"CHOOSE(J172,\"Senior Debt Facility\",\"Mezzanine Debt Facility\",\"Shareholder Loan\",\"Equity Bridge Loan\",\"Working Capital Facility\",\"Standby Debt Facility\",\"VAT Facility\")","v":"Senior Debt Facility"}]
[null,null,{"$f":"CHOOSE(J172,\"Percent of Senior Debt Loans (zero for refinance)\",\"Percent of Mezzanine Debt Loans\",\"Percent of Shareholder Loans\",\"Percent of EBL\",\"Percent of Working Capital Facility\",\"Percent of Standby Debt\",\"Percent of VAT Facilities\")","v":"Percent of Senior Debt Loans (zero for refinance)"},null,null,null,null,null,null,{"$f":"UdfInputs!F94","v":0}]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,{"$f":"UdfInputs!M98","v":2.4999999999999996E-3},{"$f":"UdfInputs!N98","v":2.5833333333333333E-3},{"$f":"UdfInputs!O98","v":2.5833333333333333E-3},{"$f":"UdfInputs!P98","v":2.4999999999999996E-3},{"$f":"UdfInputs!Q98","v":2.5833333333333333E-3},{"$f":"UdfInputs!R98","v":2.4999999999999996E-3},{"$f":"UdfInputs!S98","v":2.5833333333333333E-3},{"$f":"UdfInputs!T98","v":2.5833333333333333E-3},{"$f":"UdfInputs!U98","v":2.3333333333333331E-3},{"$f":"UdfInputs!V98","v":2.5833333333333333E-3},{"$f":"UdfInputs!W98","v":2.4999999999999996E-3},{"$f":"UdfInputs!X98","v":2.5833333333333333E-3},{"$f":"UdfInputs!Y98","v":1.5250000000000001E-2},{"$f":"UdfInputs!Z98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AA98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AB98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AC98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AD98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AE98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AF98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AG98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AH98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AI98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AJ98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AK98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AL98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AM98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AN98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AO98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AP98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AQ98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AR98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AS98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AT98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AU98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AV98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AW98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AX98","v":1.5166666666666667E-2},{"$f":"UdfInputs!AY98","v":1.5250000000000001E-2},{"$f":"UdfInputs!AZ98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BA98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BB98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BC98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BD98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BE98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BF98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BG98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BH98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BI98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BJ98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BK98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BL98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BM98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BN98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BO98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BP98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BQ98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BR98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BS98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BT98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BU98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BV98","v":1.5166666666666667E-2},{"$f":"UdfInputs!BW98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BX98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BY98","v":1.5250000000000001E-2},{"$f":"UdfInputs!BZ98","v":1.5166666666666667E-2},{"$f":"UdfInputs!CA98","v":1.5250000000000001E-2},{"$f":"UdfInputs!CB98","v":1.5166666666666667E-2},{"$f":"UdfInputs!CC98","v":1.5250000000000001E-2},{"$f":"UdfInputs!CD98","v":1.5166666666666667E-2},{"$f":"UdfInputs!CE98","v":1.5250000000000001E-2},{"$f":"UdfInputs!CF98","v":1.5250000000000001E-2},{"$f":"UdfInputs!CG98","v":1.5250000000000001E-2},{"$f":"UdfInputs!CH98","v":1.5166666666666667E-2},{"$f":"UdfInputs!CI98","v":1.5250000000000001E-2},{"$f":"UdfInputs!CJ98","v":0},{"$f":"UdfInputs!CK98","v":0},{"$f":"UdfInputs!CL98","v":0},{"$f":"UdfInputs!CM98","v":0},{"$f":"UdfInputs!CN98","v":0},{"$f":"UdfInputs!CO98","v":0},{"$f":"UdfInputs!CP98","v":0},{"$f":"UdfInputs!CQ98","v":0},{"$f":"UdfInputs!CR98","v":0},{"$f":"UdfInputs!CS98","v":0},{"$f":"UdfInputs!CT98","v":0},{"$f":"UdfInputs!CU98","v":0},{"$f":"UdfInputs!CV98","v":0},{"$f":"UdfInputs!CW98","v":0},{"$f":"UdfInputs!CX98","v":0},{"$f":"UdfInputs!CY98","v":0},{"$f":"UdfInputs!CZ98","v":0},{"$f":"UdfInputs!DA98","v":0},{"$f":"UdfInputs!DB98","v":0},{"$f":"UdfInputs!DC98","v":0},{"$f":"UdfInputs!DD98","v":0},{"$f":"UdfInputs!DE98","v":0},{"$f":"UdfInputs!DF98","v":0},{"$f":"UdfInputs!DG98","v":0},{"$f":"UdfInputs!DH98","v":0}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,{"$f":"UdfInputs!F101","v":0.01}]
[null,null,"Periodic Commitment Fee",null,null,null,null,null,null,{"$f":"UdfInputs!M100","v":6.249999999999999E-4},{"$f":"UdfInputs!N100","v":6.4583333333333333E-4},{"$f":"UdfInputs!O100","v":6.4583333333333333E-4},{"$f":"UdfInputs!P100","v":6.249999999999999E-4},{"$f":"UdfInputs!Q100","v":6.4583333333333333E-4},{"$f":"UdfInputs!R100","v":6.249999999999999E-4},{"$f":"UdfInputs!S100","v":6.4583333333333333E-4},{"$f":"UdfInputs!T100","v":6.4583333333333333E-4},{"$f":"UdfInputs!U100","v":5.8333333333333327E-4},{"$f":"UdfInputs!V100","v":6.4583333333333333E-4},{"$f":"UdfInputs!W100","v":6.249999999999999E-4},{"$f":"UdfInputs!X100","v":6.4583333333333333E-4},{"$f":"UdfInputs!Y100","v":6.249999999999999E-4},{"$f":"UdfInputs!Z100","v":6.4583333333333333E-4},{"$f":"UdfInputs!AA100","v":6.249999999999999E-4},{"$f":"UdfInputs!AB100","v":6.249999999999999E-4},{"$f":"UdfInputs!AC100","v":6.249999999999999E-4},{"$f":"UdfInputs!AD100","v":6.249999999999999E-4},{"$f":"UdfInputs!AE100","v":6.249999999999999E-4},{"$f":"UdfInputs!AF100","v":6.249999999999999E-4},{"$f":"UdfInputs!AG100","v":6.249999999999999E-4},{"$f":"UdfInputs!AH100","v":6.249999999999999E-4},{"$f":"UdfInputs!AI100","v":6.249999999999999E-4},{"$f":"UdfInputs!AJ100","v":6.249999999999999E-4},{"$f":"UdfInputs!AK100","v":6.249999999999999E-4},{"$f":"UdfInputs!AL100","v":6.249999999999999E-4},{"$f":"UdfInputs!AM100","v":6.249999999999999E-4},{"$f":"UdfInputs!AN100","v":6.249999999999999E-4},{"$f":"UdfInputs!AO100","v":6.249999999999999E-4},{"$f":"UdfInputs!AP100","v":6.249999999999999E-4},{"$f":"UdfInputs!AQ100","v":6.249999999999999E-4},{"$f":"UdfInputs!AR100","v":6.249999999999999E-4},{"$f":"UdfInputs!AS100","v":6.249999999999999E-4},{"$f":"UdfInputs!AT100","v":6.249999999999999E-4},{"$f":"UdfInputs!AU100","v":6.249999999999999E-4},{"$f":"UdfInputs!AV100","v":6.249999999999999E-4},{"$f":"UdfInputs!AW100","v":6.249999999999999E-4},{"$f":"UdfInputs!AX100","v":6.249999999999999E-4},{"$f":"UdfInputs!AY100","v":6.249999999999999E-4},{"$f":"UdfInputs!AZ100","v":6.249999999999999E-4},{"$f":"UdfInputs!BA100","v":6.249999999999999E-4},{"$f":"UdfInputs!BB100","v":6.249999999999999E-4},{"$f":"UdfInputs!BC100","v":6.249999999999999E-4},{"$f":"UdfInputs!BD100","v":6.249999999999999E-4},{"$f":"UdfInputs!BE100","v":6.249999999999999E-4},{"$f":"UdfInputs!BF100","v":6.249999999999999E-4},{"$f":"UdfInputs!BG100","v":6.249999999999999E-4},{"$f":"UdfInputs!BH100","v":6.249999999999999E-4},{"$f":"UdfInputs!BI100","v":6.249999999999999E-4},{"$f":"UdfInputs!BJ100","v":6.249999999999999E-4},{"$f":"UdfInputs!BK100","v":6.249999999999999E-4},{"$f":"UdfInputs!BL100","v":6.249999999999999E-4},{"$f":"UdfInputs!BM100","v":6.249999999999999E-4},{"$f":"UdfInputs!BN100","v":6.249999999999999E-4},{"$f":"UdfInputs!BO100","v":6.249999999999999E-4},{"$f":"UdfInputs!BP100","v":6.249999999999999E-4},{"$f":"UdfInputs!BQ100","v":6.249999999999999E-4},{"$f":"UdfInputs!BR100","v":6.249999999999999E-4},{"$f":"UdfInputs!BS100","v":6.249999999999999E-4},{"$f":"UdfInputs!BT100","v":6.249999999999999E-4},{"$f":"UdfInputs!BU100","v":6.249999999999999E-4},{"$f":"UdfInputs!BV100","v":6.249999999999999E-4},{"$f":"UdfInputs!BW100","v":6.249999999999999E-4},{"$f":"UdfInputs!BX100","v":6.249999999999999E-4},{"$f":"UdfInputs!BY100","v":6.249999999999999E-4},{"$f":"UdfInputs!BZ100","v":6.249999999999999E-4},{"$f":"UdfInputs!CA100","v":6.249999999999999E-4},{"$f":"UdfInputs!CB100","v":6.249999999999999E-4},{"$f":"UdfInputs!CC100","v":6.249999999999999E-4},{"$f":"UdfInputs!CD100","v":6.249999999999999E-4},{"$f":"UdfInputs!CE100","v":6.249999999999999E-4},{"$f":"UdfInputs!CF100","v":6.249999999999999E-4},{"$f":"UdfInputs!CG100","v":6.249999999999999E-4},{"$f":"UdfInputs!CH100","v":6.249999999999999E-4},{"$f":"UdfInputs!CI100","v":6.249999999999999E-4},{"$f":"UdfInputs!CJ100","v":0},{"$f":"UdfInputs!CK100","v":0},{"$f":"UdfInputs!CL100","v":0},{"$f":"UdfInputs!CM100","v":0},{"$f":"UdfInputs!CN100","v":0},{"$f":"UdfInputs!CO100","v":0},{"$f":"UdfInputs!CP100","v":0},{"$f":"UdfInputs!CQ100","v":0},{"$f":"UdfInputs!CR100","v":0},{"$f":"UdfInputs!CS100","v":0},{"$f":"UdfInputs!CT100","v":0},{"$f":"UdfInputs!CU100","v":0},{"$f":"UdfInputs!CV100","v":0},{"$f":"UdfInputs!CW100","v":0},{"$f":"UdfInputs!CX100","v":0},{"$f":"UdfInputs!CY100","v":0},{"$f":"UdfInputs!CZ100","v":0},{"$f":"UdfInputs!DA100","v":0},{"$f":"UdfInputs!DB100","v":0},{"$f":"UdfInputs!DC100","v":0},{"$f":"UdfInputs!DD100","v":0},{"$f":"UdfInputs!DE100","v":0},{"$f":"UdfInputs!DF100","v":0},{"$f":"UdfInputs!DG100","v":0},{"$f":"UdfInputs!DH100","v":0}]
[null,null,"PRI (Political Risk Insurance)",null,null,null,null,null,null,{"$f":"UdfInputs!M105","v":1.6666666666666666E-3},{"$f":"UdfInputs!N105","v":1.7222222222222222E-3},{"$f":"UdfInputs!O105","v":1.7222222222222222E-3},{"$f":"UdfInputs!P105","v":1.6666666666666666E-3},{"$f":"UdfInputs!Q105","v":1.7222222222222222E-3},{"$f":"UdfInputs!R105","v":1.6666666666666666E-3},{"$f":"UdfInputs!S105","v":1.7222222222222222E-3},{"$f":"UdfInputs!T105","v":1.7222222222222222E-3},{"$f":"UdfInputs!U105","v":1.5555555555555557E-3},{"$f":"UdfInputs!V105","v":1.7222222222222222E-3},{"$f":"UdfInputs!W105","v":1.6666666666666666E-3},{"$f":"UdfInputs!X105","v":1.7222222222222222E-3},{"$f":"UdfInputs!Y105","v":1.0166666666666668E-2},{"$f":"UdfInputs!Z105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AA105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AB105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AC105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AD105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AE105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AF105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AG105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AH105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AI105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AJ105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AK105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AL105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AM105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AN105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AO105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AP105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AQ105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AR105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AS105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AT105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AU105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AV105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AW105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AX105","v":1.0111111111111111E-2},{"$f":"UdfInputs!AY105","v":1.0166666666666668E-2},{"$f":"UdfInputs!AZ105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BA105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BB105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BC105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BD105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BE105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BF105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BG105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BH105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BI105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BJ105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BK105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BL105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BM105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BN105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BO105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BP105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BQ105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BR105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BS105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BT105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BU105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BV105","v":1.0111111111111111E-2},{"$f":"UdfInputs!BW105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BX105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BY105","v":1.0166666666666668E-2},{"$f":"UdfInputs!BZ105","v":1.0111111111111111E-2},{"$f":"UdfInputs!CA105","v":1.0166666666666668E-2},{"$f":"UdfInputs!CB105","v":1.0111111111111111E-2},{"$f":"UdfInputs!CC105","v":1.0166666666666668E-2},{"$f":"UdfInputs!CD105","v":1.0111111111111111E-2},{"$f":"UdfInputs!CE105","v":1.0166666666666668E-2},{"$f":"UdfInputs!CF105","v":1.0166666666666668E-2},{"$f":"UdfInputs!CG105","v":1.0166666666666668E-2},{"$f":"UdfInputs!CH105","v":1.0111111111111111E-2},{"$f":"UdfInputs!CI105","v":1.0166666666666668E-2},{"$f":"UdfInputs!CJ105","v":0},{"$f":"UdfInputs!CK105","v":0},{"$f":"UdfInputs!CL105","v":0},{"$f":"UdfInputs!CM105","v":0},{"$f":"UdfInputs!CN105","v":0},{"$f":"UdfInputs!CO105","v":0},{"$f":"UdfInputs!CP105","v":0},{"$f":"UdfInputs!CQ105","v":0},{"$f":"UdfInputs!CR105","v":0},{"$f":"UdfInputs!CS105","v":0},{"$f":"UdfInputs!CT105","v":0},{"$f":"UdfInputs!CU105","v":0},{"$f":"UdfInputs!CV105","v":0},{"$f":"UdfInputs!CW105","v":0},{"$f":"UdfInputs!CX105","v":0},{"$f":"UdfInputs!CY105","v":0},{"$f":"UdfInputs!CZ105","v":0},{"$f":"UdfInputs!DA105","v":0},{"$f":"UdfInputs!DB105","v":0},{"$f":"UdfInputs!DC105","v":0},{"$f":"UdfInputs!DD105","v":0},{"$f":"UdfInputs!DE105","v":0},{"$f":"UdfInputs!DF105","v":0},{"$f":"UdfInputs!DG105","v":0},{"$f":"UdfInputs!DH105","v":0}]
[null,null,"Capitalised Interest During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Capitalised Fee During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Sculpting Switch - TRUE is Automated Sculpting",null,null,null,null,null,null,true,{"$f":"IF(J180,\"Sculpting from DSCR -- Fixed Repayment Percentages Not Used\",\"Fixed Input Percentages Used\")","v":"Sculpting from DSCR -- Fixed Repayment Percentages Not Used"}]
[null,null,"Debt Tenure - periods post COD (EBL - periods post Fin Close)",null,null,null,null,null,null,{"$f":"CON_Mat_Applied*2","v":36}]
[null,null,"Repayment Percent Input",null,null,null,null,null,null,{"$f":"UdfInputs!M107","v":0},{"$f":"UdfInputs!N107","v":0},{"$f":"UdfInputs!O107","v":0},{"$f":"UdfInputs!P107","v":0},{"$f":"UdfInputs!Q107","v":0},{"$f":"UdfInputs!R107","v":0},{"$f":"UdfInputs!S107","v":0},{"$f":"UdfInputs!T107","v":0},{"$f":"UdfInputs!U107","v":0},{"$f":"UdfInputs!V107","v":0},{"$f":"UdfInputs!W107","v":0},{"$f":"UdfInputs!X107","v":false},{"$f":"UdfInputs!Y107","v":false},{"$f":"UdfInputs!Z107","v":false},{"$f":"UdfInputs!AA107","v":false},{"$f":"UdfInputs!AB107","v":false},{"$f":"UdfInputs!AC107","v":false},{"$f":"UdfInputs!AD107","v":false},{"$f":"UdfInputs!AE107","v":false},{"$f":"UdfInputs!AF107","v":false},{"$f":"UdfInputs!AG107","v":false},{"$f":"UdfInputs!AH107","v":false},{"$f":"UdfInputs!AI107","v":false},{"$f":"UdfInputs!AJ107","v":false},{"$f":"UdfInputs!AK107","v":false},{"$f":"UdfInputs!AL107","v":false},{"$f":"UdfInputs!AM107","v":false},{"$f":"UdfInputs!AN107","v":false},{"$f":"UdfInputs!AO107","v":false},{"$f":"UdfInputs!AP107","v":false},{"$f":"UdfInputs!AQ107","v":false},{"$f":"UdfInputs!AR107","v":false},{"$f":"UdfInputs!AS107","v":false},{"$f":"UdfInputs!AT107","v":false},{"$f":"UdfInputs!AU107","v":false},{"$f":"UdfInputs!AV107","v":false},{"$f":"UdfInputs!AW107","v":false},{"$f":"UdfInputs!AX107","v":false},{"$f":"UdfInputs!AY107","v":false},{"$f":"UdfInputs!AZ107","v":false},{"$f":"UdfInputs!BA107","v":false},{"$f":"UdfInputs!BB107","v":false},{"$f":"UdfInputs!BC107","v":false},{"$f":"UdfInputs!BD107","v":false},{"$f":"UdfInputs!BE107","v":false},{"$f":"UdfInputs!BF107","v":false},{"$f":"UdfInputs!BG107","v":false},{"$f":"UdfInputs!BH107","v":false},{"$f":"UdfInputs!BI107","v":false},{"$f":"UdfInputs!BJ107","v":false},{"$f":"UdfInputs!BK107","v":false},{"$f":"UdfInputs!BL107","v":false},{"$f":"UdfInputs!BM107","v":false},{"$f":"UdfInputs!BN107","v":false},{"$f":"UdfInputs!BO107","v":false},{"$f":"UdfInputs!BP107","v":false},{"$f":"UdfInputs!BQ107","v":false},{"$f":"UdfInputs!BR107","v":false},{"$f":"UdfInputs!BS107","v":false},{"$f":"UdfInputs!BT107","v":false},{"$f":"UdfInputs!BU107","v":false},{"$f":"UdfInputs!BV107","v":false},{"$f":"UdfInputs!BW107","v":false},{"$f":"UdfInputs!BX107","v":false},{"$f":"UdfInputs!BY107","v":false},{"$f":"UdfInputs!BZ107","v":false},{"$f":"UdfInputs!CA107","v":false},{"$f":"UdfInputs!CB107","v":false},{"$f":"UdfInputs!CC107","v":false},{"$f":"UdfInputs!CD107","v":false},{"$f":"UdfInputs!CE107","v":false},{"$f":"UdfInputs!CF107","v":false},{"$f":"UdfInputs!CG107","v":false},{"$f":"UdfInputs!CH107","v":false},{"$f":"UdfInputs!CI107","v":false},{"$f":"UdfInputs!CJ107","v":0},{"$f":"UdfInputs!CK107","v":0},{"$f":"UdfInputs!CL107","v":0},{"$f":"UdfInputs!CM107","v":0},{"$f":"UdfInputs!CN107","v":0},{"$f":"UdfInputs!CO107","v":0},{"$f":"UdfInputs!CP107","v":0},{"$f":"UdfInputs!CQ107","v":0},{"$f":"UdfInputs!CR107","v":0},{"$f":"UdfInputs!CS107","v":0},{"$f":"UdfInputs!CT107","v":0},{"$f":"UdfInputs!CU107","v":0},{"$f":"UdfInputs!CV107","v":0},{"$f":"UdfInputs!CW107","v":0},{"$f":"UdfInputs!CX107","v":0},{"$f":"UdfInputs!CY107","v":0},{"$f":"UdfInputs!CZ107","v":0},{"$f":"UdfInputs!DA107","v":0},{"$f":"UdfInputs!DB107","v":0},{"$f":"UdfInputs!DC107","v":0},{"$f":"UdfInputs!DD107","v":0},{"$f":"UdfInputs!DE107","v":0},{"$f":"UdfInputs!DF107","v":0},{"$f":"UdfInputs!DG107","v":0},{"$f":"UdfInputs!DH107","v":0}]
[null,null,"Balloon Percent",null,null,null,null,null,null,0]
[null,null,"Sweep Percent",null,null,null,null,null,null,null,{"$f":"IF(J184>0,\" Cash Flow Sweep of \"&TEXT(J184,\" ##.00%\"),\"\")","v":""}]
[null,null,"Start Period after COD for Sweep",null,null,null,null,null,null,0]
[null,null,"Post COD Fee as Percent of Debt (other than LC Fee)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Re-financing Issue",null,null,null,null,null,null,false,{"$f":"IF(J187,\"This is a Re-financing Debt Facility\",\"\")","v":""}]
[null,null,"Period of Re-financing -- period after COD ",null,null,null,null,null,null,null,{"$f":"IF(J187,\"Periods after COD for Re-financing -- Put in a large number to turn off\",\"\")","v":""}]
[null,null,"Fixed Amount of Re-financing",null,null,null,null,null,null,0]
[null,null,"DSCR for Sculpted Re-financing"]
[null,null,"Tenor of Re-financing in Periods"]
[null,null,"Breakage Costs and Re-financing Fees",null,null,null,null,null,null,0]
[null,null,"Commitment (Not Funded e.g. Standby Commitment)",null,null,null,null,null,null,0]
[null,null,"Debt with Fixed Issue Date (Boolean)",null,null,null,null,null,null,false]
[null,null,"Commitment Amount for Debt with Fixed Funding Date",null,null,null,null,null,null,0]
[null,null,"Period in construction period of financing",null,null,null,null,null,null,0]
[null,{"$f":"UdfInputs!A109","v":"Shareholder Debt"}]
[null,null,"Senior/Mezz Debt (1-Senior; 2-Mezz; 3-Shareholder Loan; 4--EBL; 5--WC; 6 -- Standby; 7 VAT)",null,null,null,null,null,null,3,{"$f":"CHOOSE(J198,\"Senior Debt Facility\",\"Mezzanine Debt Facility\",\"Shareholder Loan\",\"Equity Bridge Loan\",\"Working Capital Facility\",\"Standby Debt Facility\",\"VAT Facility\")","v":"Shareholder Loan"}]
[null,null,{"$f":"CHOOSE(J198,\"Percent of Senior Debt Loans (zero for refinance)\",\"Percent of Mezzanine Debt Loans\",\"Percent of Shareholder Loans\",\"Percent of EBL\",\"Percent of Working Capital Facility\",\"Percent of Standby Debt\",\"Percent of VAT Facilities\")","v":"Percent of Shareholder Loans"},null,null,null,null,null,null,1]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,{"$f":"UdfInputs!M113","v":6.6666666666666662E-3},{"$f":"UdfInputs!N113","v":6.8888888888888888E-3},{"$f":"UdfInputs!O113","v":6.8888888888888888E-3},{"$f":"UdfInputs!P113","v":6.6666666666666662E-3},{"$f":"UdfInputs!Q113","v":6.8888888888888888E-3},{"$f":"UdfInputs!R113","v":6.6666666666666662E-3},{"$f":"UdfInputs!S113","v":6.8888888888888888E-3},{"$f":"UdfInputs!T113","v":6.8888888888888888E-3},{"$f":"UdfInputs!U113","v":6.2222222222222227E-3},{"$f":"UdfInputs!V113","v":6.8888888888888888E-3},{"$f":"UdfInputs!W113","v":6.6666666666666662E-3},{"$f":"UdfInputs!X113","v":6.8888888888888888E-3},{"$f":"UdfInputs!Y113","v":4.066666666666667E-2},{"$f":"UdfInputs!Z113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AA113","v":4.066666666666667E-2},{"$f":"UdfInputs!AB113","v":4.066666666666667E-2},{"$f":"UdfInputs!AC113","v":4.066666666666667E-2},{"$f":"UdfInputs!AD113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AE113","v":4.066666666666667E-2},{"$f":"UdfInputs!AF113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AG113","v":4.066666666666667E-2},{"$f":"UdfInputs!AH113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AI113","v":4.066666666666667E-2},{"$f":"UdfInputs!AJ113","v":4.066666666666667E-2},{"$f":"UdfInputs!AK113","v":4.066666666666667E-2},{"$f":"UdfInputs!AL113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AM113","v":4.066666666666667E-2},{"$f":"UdfInputs!AN113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AO113","v":4.066666666666667E-2},{"$f":"UdfInputs!AP113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AQ113","v":4.066666666666667E-2},{"$f":"UdfInputs!AR113","v":4.066666666666667E-2},{"$f":"UdfInputs!AS113","v":4.066666666666667E-2},{"$f":"UdfInputs!AT113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AU113","v":4.066666666666667E-2},{"$f":"UdfInputs!AV113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AW113","v":4.066666666666667E-2},{"$f":"UdfInputs!AX113","v":4.0444444444444443E-2},{"$f":"UdfInputs!AY113","v":4.066666666666667E-2},{"$f":"UdfInputs!AZ113","v":4.066666666666667E-2},{"$f":"UdfInputs!BA113","v":4.066666666666667E-2},{"$f":"UdfInputs!BB113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BC113","v":4.066666666666667E-2},{"$f":"UdfInputs!BD113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BE113","v":4.066666666666667E-2},{"$f":"UdfInputs!BF113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BG113","v":4.066666666666667E-2},{"$f":"UdfInputs!BH113","v":4.066666666666667E-2},{"$f":"UdfInputs!BI113","v":4.066666666666667E-2},{"$f":"UdfInputs!BJ113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BK113","v":4.066666666666667E-2},{"$f":"UdfInputs!BL113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BM113","v":4.066666666666667E-2},{"$f":"UdfInputs!BN113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BO113","v":4.066666666666667E-2},{"$f":"UdfInputs!BP113","v":4.066666666666667E-2},{"$f":"UdfInputs!BQ113","v":4.066666666666667E-2},{"$f":"UdfInputs!BR113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BS113","v":4.066666666666667E-2},{"$f":"UdfInputs!BT113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BU113","v":4.066666666666667E-2},{"$f":"UdfInputs!BV113","v":4.0444444444444443E-2},{"$f":"UdfInputs!BW113","v":4.066666666666667E-2},{"$f":"UdfInputs!BX113","v":4.066666666666667E-2},{"$f":"UdfInputs!BY113","v":4.066666666666667E-2},{"$f":"UdfInputs!BZ113","v":4.0444444444444443E-2},{"$f":"UdfInputs!CA113","v":4.066666666666667E-2},{"$f":"UdfInputs!CB113","v":4.0444444444444443E-2},{"$f":"UdfInputs!CC113","v":4.066666666666667E-2},{"$f":"UdfInputs!CD113","v":4.0444444444444443E-2},{"$f":"UdfInputs!CE113","v":4.066666666666667E-2},{"$f":"UdfInputs!CF113","v":4.066666666666667E-2},{"$f":"UdfInputs!CG113","v":4.066666666666667E-2},{"$f":"UdfInputs!CH113","v":4.0444444444444443E-2},{"$f":"UdfInputs!CI113","v":4.066666666666667E-2},{"$f":"UdfInputs!CJ113","v":0},{"$f":"UdfInputs!CK113","v":0},{"$f":"UdfInputs!CL113","v":0},{"$f":"UdfInputs!CM113","v":0},{"$f":"UdfInputs!CN113","v":0},{"$f":"UdfInputs!CO113","v":0},{"$f":"UdfInputs!CP113","v":0},{"$f":"UdfInputs!CQ113","v":0},{"$f":"UdfInputs!CR113","v":0},{"$f":"UdfInputs!CS113","v":0},{"$f":"UdfInputs!CT113","v":0},{"$f":"UdfInputs!CU113","v":0},{"$f":"UdfInputs!CV113","v":0},{"$f":"UdfInputs!CW113","v":0},{"$f":"UdfInputs!CX113","v":0},{"$f":"UdfInputs!CY113","v":0},{"$f":"UdfInputs!CZ113","v":0},{"$f":"UdfInputs!DA113","v":0},{"$f":"UdfInputs!DB113","v":0},{"$f":"UdfInputs!DC113","v":0},{"$f":"UdfInputs!DD113","v":0},{"$f":"UdfInputs!DE113","v":0},{"$f":"UdfInputs!DF113","v":0},{"$f":"UdfInputs!DG113","v":0},{"$f":"UdfInputs!DH113","v":0}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,0]
[null,null,"Periodic Commitment Fee",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PRI (Political Risk Insurance)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capitalised Interest During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Capitalised Fee During Construction Switch",null,null,null,null,null,null,0]
[null,null,"Sculpting Switch - TRUE is Automated Sculpting",null,null,null,null,null,null,false,{"$f":"IF(J206,\"Sculpting from DSCR -- Fixed Repayment Percentages Not Used\",\"Fixed Input Percentages Used\")","v":"Fixed Input Percentages Used"}]
[null,null,"Debt Tenure - periods post COD (EBL - periods post Fin Close)",null,null,null,null,null,null,{"$f":"DEG_Mat_Applied*2","v":36}]
[null,null,"Repayment Percent Input",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balloon Percent",null,null,null,null,null,null,0]
[null,null,"Sweep Percent",null,null,null,null,null,null,{"$f":"UdfInputs!H118","v":0.8},{"$f":"IF(J210>0,\" Cash Flow Sweep of \"&TEXT(J210,\" ##.00%\"),\"\")","v":" Cash Flow Sweep of  80.00%"}]
[null,null,"Start Period after COD for Sweep",null,null,null,null,null,null,1]
[null,null,"Post COD Fee as Percent of Debt (other than LC Fee)",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Re-financing Issue",null,null,null,null,null,null,false,{"$f":"IF(J213,\"This is a Re-financing Debt Facility\",\"\")","v":""}]
[null,null,"Period of Re-financing -- period after COD ",null,null,null,null,null,null,0,{"$f":"IF(J213,\"Periods after COD for Re-financing -- Put in a large number to turn off\",\"\")","v":""}]
[null,null,"Fixed Amount of Re-financing",null,null,null,null,null,null,0]
[null,null,"DSCR for Sculpted Re-financing",null,null,null,null,null,null,0]
[null,null,"Tenor of Re-financing in Periods",null,null,null,null,null,null,0]
[null,null,"Breakage Costs and Re-financing Fees",null,null,null,null,null,null,0]
[null,null,"Commitment (Not Funded e.g. Standby Commitment)",null,null,null,null,null,null,0]
[null,null,"Debt with Fixed Issue Date (Boolean)",null,null,null,null,null,null,false]
[null,null,"Commitment Amount for Debt with Fixed Funding Date",null,null,null,null,null,null,0]
[null,null,"Period in construction period of financing",null,null,null,null,null,null,0]
[]
[]
[null,null,null,null,null,{"$f":"G225-J258","v":-20144.07095706389}]
["Function Output"]
[null,{"$f":"B715","v":"'1 Iteration/Number of Debt Issues/Period Count"},null,null,null,null,null,{"$f":"circular_template(UDF_switch,5:32,44:101,119:222,R2,T2)","v":"Iter"},6,"Debt #",4,"Strt Dev",10,"End Oper",82,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B716","v":"'2 Senior Debt Sizing Parameters"},null,null,null,null,null,"Senior Size",47834.005999552268," From Dept Pct",2," Debt % ",0.75000000000226119," Fix Input Debt ",0," From Pct ",47834.005999552268," From DSCR ",89111.359511900169," From DSCR/Pct ",47834.005999552268," Proj Cost ",63778.674666069688," DSCR Input ",1.5," DSCR Applied ",1.2944590365655246,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"'3 Mezzanine Debt Sizing Parameters",null,null,null,null,null,"Mezz Size",0," From Fix Input",1," Debt % ",0," Fix Input Debt ",0," From Pct ",0," From DSCR ",0," From DSCR/Pct ",0," Proj Cost ",63778.674666069688," Total DSCR ",0," Mezz IDC ",0," Mezz Fees ",0," Deductible Int ",1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"'4 Shareholder Debt Sizing Parameters",null,null,null,null,null," Sh Loan Size ",10629.779103478288," From Pct of Equity",2," Pct of Equity ",0.6666666661941999," Input Debt ",0," From Pct ",0,"","","",""," Equity Commitment ",15944.66866651742," Shrldr IDC ",501.36009457180648,"",""," Shrldr Fees ",0," Deductible Int ",1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[".","'5 Uses of Funds Pre-COD Section",null,null,null,null,null,"Total","Debt Size","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"'6 Construction and Development Cost",null,null,null,null,null,56290.559999999983,56290.559999999983,16594.626293555517,3608.1586670536954,3608.1586670536954,3608.777503939079,3608.1586670536954,3608.1586670536954,3608.1586670536954,3608.1586670536954,3608.777503939079,3608.1586670536954,3608.1586670536954,3613.1093621367518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"'7 Development Fees (Success Fee)",null,null,null,null,null,3000,3000,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"8 Negative Pre-COD Income Included Uses ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"9 Less: Pre-COD Income Included Uses ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"'10 Up-front Fees - Senior Debt",null,null,null,null,null,478.34005999552267,478.34005999552267,478.34005999552267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'11 Commitment fees - Senior Debt",null,null,null,null,null,157.91163183334066,157.91163183334066,29.896253749720163,21.135511171549684,19.306330100192223,16.901508132458098,15.614233241873569,13.304560938243645,11.873571210348121,9.9822987514086616,7.2965636280577213,6.1776602364081254,4.1111322474553065,2.3120084256253595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'12 Up-Front Fees Mezzanine Debt (Included in Uses)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'13 Commitment Fees Mezzanine Debt (Inculded in Uses)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'14 Shareholder Loan Fees (Included in Uses)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'15 Equity Bridge Loan Fees (Included in Uses)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'16 Working Capital Facility Fees",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'17 Standby Facility Fees",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'18 Interest During Construction on Senior",null,null,null,null,null,2195.4786359636055,2195.4786359636055,0,104.0776999448301,123.58896470597634,138.61061991746203,162.97133119470865,176.97805665574955,202.87172619764678,223.04529909300101,219.80380307570954,263.62810991967342,275.0412960241585,304.86172923468956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'19 Interest During construction on VAT Facility",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'20 Interest During Constr - (Mezzanine Included in Uses)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'21 Interest During Constr - (Shareholder Debt Included in Uses)",null,null,null,null,null,501.36009457180648,"",0,23.12837774912671,27.623543184135936,31.140706099383678,36.780000559382856,40.119607857352449,46.176507856178297,50.977628883866906,50.437844742497433,60.694671212828808,63.567480549684255,70.7137258773692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'22 Interest During Constr - (EBL Included in Uses)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'23 Debt Political Risk Insurance Premium",null,null,null,null,null,548.86965899090137,548.86965899090137,0,26.019424986207525,30.897241176494084,34.652654979365508,40.742832798677163,44.244514163937389,50.717931549411695,55.761324773250251,54.950950768927385,65.907027479918355,68.760324006039625,76.215432308672391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'24 Equity Political Risk Insurance Premium",null,null,null,null,null,146.73136384860049,146.73136384860049,0,6.8300990588794752,8.1418936711519496,9.1629338283083541,10.806060485065782,11.769942791748104,13.528819001048793,14.915336611086355,14.738158882775485,17.716128307692486,18.531376092275384,20.59061511856833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'25 Witholding Tax on IDC & Financing Costs",null,null,null,null,null,229.59975630749699,229.59975630749699,41.208349763127714,10.152422522949692,11.586104984283914,12.609091463507013,14.479910629993125,15.428320345458877,17.41178087091847,18.894129554952098,18.413543246251361,21.876143526168732,22.633980670671345,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,24.905978729214674,13.868250254557543,13.868250254557543,13.868250254557543,13.868250254557543,13.868250254557543,13.868250254557543,13.868250254557543,13.868250254557543,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,5.7360363032844157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'26 Security Registration - Fees paid upfront",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'27 Pre-COD Fees on L/C Facilities",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'28 DSRA Funding During Construction",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'29 Initial Working Capital",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'30 Mainenance Reserve A/C Initial Funding",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'31 Operating Reserve A/C Initial Funding",null,null,null,null,null,731.18355999999983,731.18355999999983,0,0,0,0,0,0,0,0,0,0,0,731.18355999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'32 Total Uses of Funds for Debt Size",null,null,null,{"$f":"H258-I258","v":501.36007679453905},{"$f":"SUM(H232:H257)","v":64280.034761511255},64280.034742864227,63778.674666069688,20144.07095706389,3776.3738247379797,3801.6792016905392,3820.7143122576508,3852.7730353998495,3869.8840619430116,3904.5624958750109,3930.7570558269599,3923.9805235289828,3983.4637365078215,3997.2367760759539,4773.1786859311633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'33 Aggregate Uses of Funds for Debt Size",null,null,null,null,null,"","",63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,63778.674666069688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'34 Total Project Cost for Accounting",null,null,null,null,null,"","",64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,64280.034742864227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'35 Debt and Equity Sources",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'36 Senior Debt Draws",null,null,null,null,null,47834.005999552268,0.75000000000226119,15108.053217797918,2832.280368553485,2851.2594012679047,2865.5357341932381,2889.5797765498874,2902.413046457259,2928.4218719062583,2948.0677918702199,2942.9853926467372,2987.5978023808661,2997.9275820569655,3579.8840144483729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'37 Mezzanine Debt Financing",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'38 Working Capital Draws",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'39 Stand-by Debt Facility Draws",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'40 Pre-COD EBITDA",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'41 Total Equity Funding",null,null,null,null,null,15944.66866651742,0.24999999999773886,5036.0177392659716,944.09345618449481,950.41980042263469,955.17857806441259,963.19325884996226,967.47101548575279,976.14062396875261,982.68926395673986,980.99513088224558,995.86593412695527,999.30919401898836,1193.2946714827906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'42 Total Sources",null,null,null,null,null,63778.674666838808,"",20144.07095706389,3776.3738247379797,3801.6792016905392,3820.7143122576508,3852.7730353998495,3869.8840619430121,3904.5624958750109,3930.7570558269599,3923.9805235289828,3983.4637365078215,3997.2367760759539,4773.1786859311633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'43 Surplus Cash",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'44 Accumulated Surplus Cash",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'45 Cash Draws Adjusted for Capitalised Interest",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'46 Uses of Funds",null,null,null,null,null,63778.674666069688,"",20144.07095706389,3776.3738247379797,3801.6792016905392,3820.7143122576508,3852.7730353998495,3869.8840619430116,3904.5624958750109,3930.7570558269599,3923.9805235289828,3983.4637365078215,3997.2367760759539,4773.1786859311633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'47 Less: Capitalised Interest and Fees Inclding WC, Standby etc.",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'48 Less: Capitalised Interest on EBL",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'49 Less: Capitalised Interest on Shareholder Loan",null,null,null,null,null,-501.36009457180648,"",0,-23.12837774912671,-27.623543184135936,-31.140706099383678,-36.780000559382856,-40.119607857352449,-46.176507856178297,-50.977628883866906,-50.437844742497433,-60.694671212828808,-63.567480549684255,-70.7137258773692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'50 Less: Capitalised Fees on Debt Including WC, Standby etc.",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'51 Less: Capitalised Fees on EBL",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'52 Cash Funding Needs for Pro-Rata (excl capitalised items)",null,null,null,null,null,63778.674666069688,"",20144.07095706389,3776.3738247379797,3801.6792016905392,3820.7143122576508,3852.7730353998495,3869.8840619430116,3904.5624958750109,3930.7570558269599,3923.9805235289828,3983.4637365078215,3997.2367760759539,4773.1786859311633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'53 Up Front, Pro-Rata and Fixed Funding",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'54 Fixed Issues",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'55 Up Front Equity Cash Funding",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'56 Allocation to Pro-RataFinancing (Total/Percent)",null,null,null,null,null,63778.674666069688,1,20144.07095706389,3776.3738247379797,3801.6792016905392,3820.7143122576508,3852.7730353998495,3869.8840619430116,3904.5624958750109,3930.7570558269599,3923.9805235289828,3983.4637365078215,3997.2367760759539,4773.1786859311633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'57 Remaining Pro-Rata Funding from Equity and Debt",null,null,null,null,null,15944.66866651742,0.24999999999999997,5036.0177392659716,944.09345618449481,950.41980042263469,955.17857806441259,963.19325884996226,967.47101548575279,976.14062396875261,982.68926395673986,980.99513088224558,995.86593412695527,999.30919401898836,1193.2946714827906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'58 Pro-Rata Funding from Debt",null,null,null,null,null,47834.005999552268,"",15108.053217797918,2832.280368553485,2851.2594012679047,2865.5357341932381,2889.5797765498874,2902.413046457259,2928.4218719062583,2948.0677918702199,2942.9853926467372,2987.5978023808661,2997.9275820569655,3579.8840144483729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'59 Total Equity Funding",null,null,null,null,null,0.75,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'60 Total Sources",null,null,null,null,null,63778.674666646533,"",20144.07095706389,3776.3738247379797,3801.6792016905392,3820.7143122576508,3852.7730353998495,3869.8840619430121,3904.5624958750109,3930.7570558269599,3923.9805235289828,3983.4637365078215,3997.2367760759539,4773.1786859311633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'61 Components of Equity Funding",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'62 Total Equity Funding",null,null,null,null,null,"","",5036.0177392659716,944.09345618449481,950.41980042263469,955.17857806441259,963.19325884996226,967.47101548575279,976.14062396875261,982.68926395673986,980.99513088224558,995.86593412695527,999.30919401898836,1193.2946714827906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'63 Equity Cash Draws",null,null,null,null,null,95629.45541455457,"",5036.0177392659716,944.09345618449481,950.41980042263469,955.17857806441259,963.19325884996226,967.47101548575279,976.14062396875261,982.68926395673986,980.99513088224558,995.86593412695527,999.30919401898836,1193.2946714827906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'64 Initial Share Capital",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'65 EBL Draws",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B780","v":"'66 EBL Repayment"},null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'67 Net Equity Funding After EBL",null,null,null,null,null,"","",5036.0177392659716,944.09345618449481,950.41980042263469,955.17857806441259,963.19325884996226,967.47101548575279,976.14062396875261,982.68926395673986,980.99513088224558,995.86593412695527,999.30919401898836,1193.2946714827906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'68 Shareholder Loan Draws",null,null,null,null,null,11131.139198178278,0.6666666661941999,3357.3451571312967,629.39563701027714,633.61319983271471,636.7857182583183,642.1288387782314,644.98067653340399,650.76041551797437,655.12617550687185,653.99675345800949,663.91062228078999,666.20612887385187,795.52978042473501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'69 Shareholder Loan IDC",null,null,null,null,null,501.36009457180648,0.6666666661941999,0,23.12837774912671,27.623543184135936,31.140706099383678,36.780000559382856,40.119607857352449,46.176507856178297,50.977628883866906,50.437844742497433,60.694671212828808,63.567480549684255,70.7137258773692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'70 Income Tax Section",null,null,null,null,null,"Flag","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'71 Tax Parameters",null,null,null,null,null," Tax Period ",1," Max % EBITDA ",0," Base Dep Rate ",true," Zero IDC Dep ",false," Debt Bal Dep ",false,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'72 EBITDA/Start/End",null,null,null,null,null,22,82,0,0,0,0,0,0,0,0,0,0,0,0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,3865.8349328998256,4601.8155243568281,3830.3613076785255,4563.4322339995069,3794.3794283625812,4524.5081875133028,3757.8341847139018,4484.976671451197,3720.681496178915,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4362.4783149236191,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,3484.3390502168131,4189.8938609283878,3442.741902322718,4145.1959361366853,3400.563622274517,4099.8635023632432,3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,1596.5015482000952,1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'73 VAT Interest Expense (Tax Period)",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'74 LC Fees in O&M Expense",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'75 Political Risk Insurance in O&M",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,486.312394334646,491.87167956881439,485.41039634024679,481.68251756301959,472.0282538060701,465.23574467010064,457.49504996254979,450.21602969452243,441.81750822376841,433.99645874506797,424.86865599777286,418.73243927215532,406.62407343372826,397.53459368334575,386.70999907678811,376.87372205198852,365.0550783523405,354.38702972914422,341.46475406258679,331.68285659250699,315.81423975514736,303.19309181594986,287.68972068580047,273.91957369643904,256.90308439757138,241.85245733976961,223.15335525220775,207.81120485498019,186.16263585152524,168.09761369325577,145.44880253666472,125.65050783722837,100.76475084122514,79.0814544718218,51.717255856254781,28.090210149386948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'76 Witholding Tax in O&M",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'77 Depreciation without IDC / Basis",null,null,null,null,null,56890.559999999969,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14815.249999999995,17778.299999999992,5926.0999999999976,3555.6599999999985,3555.6599999999985,3555.6599999999985,3555.6599999999985,3555.6599999999985,592.60999999999979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'78 IDC Depreciation / Basis",null,null,null,null,null,3572.5903167515967,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,930.3620616540619,1116.4344739848741,372.14482466162474,223.28689479697485,223.28689479697485,223.28689479697485,223.28689479697485,223.28689479697485,37.214482466162472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'79 Fee Amortisation / Basis",null,null,null,null,null,1331.8527146683653,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,346.83664444488687,416.20397333386421,138.73465777795474,83.240794666772842,83.240794666772842,83.240794666772842,83.240794666772842,83.240794666772842,13.873465777795474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'80 EBIT",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,2636.8691570611609,4156.2332703951015,3386.8434126403536,4139.377360848348,3370.623902247984,4124.2351293563543,3355.46455572894,4106.8751900641273,3341.3140375390021,4090.5338515286771,-12764.212681346828,-15238.571559768821,-3120.8086879669431,198.92582018768701,-556.51288211024985,186.41430550941283,-565.40409608815867,175.56578412048424,2645.9900722363459,4026.4700717182041,3284.4797772518323,4021.7913806014067,3281.741312440693,4017.4065422445942,3281.652989376777,4015.7983292356562,3284.5469714364594,4015.8420417104426,3290.686489806285,4022.2431059406636,3296.5657491055617,4022.2113989231611,3299.7751818736856,4024.2024286467181,3306.7598851306152,4029.7370761585944,3315.7386900820215,4012.234846491911,3272.4554231337193,3965.8368471704812,1820.6906256878544,1417.3421668880749,1056.7631904699115,1437.3097896004706,1071.4118554352913,1459.9081476821259,1086.6624462042003,1482.2226041491942,1101.7242089626175,1504.4451297754299,1116.5305700462607,1526.357480550696,1131.1530195512676,1548.5686091466609,1145.2502804736937,1570.1521454501062,1158.8307678834021,1591.3174510384645,1171.7758924443281,1611.7021847068424,201.90394303950103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'81 Interest Income",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'82 Deductible Senior Interest",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,2264.1429506727782,2302.6080823770872,2259.9434846004933,2242.5874588179927,2197.6397390315396,2167.6918213200297,2129.9769539240024,2097.7098526426103,2056.9864317303318,2022.1373462407564,1978.0770213666801,1949.508405791674,1893.1350304127677,1852.2490958432813,1800.42032357062,1755.9830565938805,1699.6006926567984,1651.2098967599688,1589.7703303897486,1544.2283815126557,1470.348263778063,1412.679900329261,1339.4078799142187,1276.2846071130789,1196.0733765395125,1126.872988044641,1038.9434900266722,967.51446194777668,866.72440298087167,783.22404621912574,677.17147410512746,585.44852003280039,469.13424981816297,368.46743622035655,240.78197808485834,130.78065053157204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'83 Deductible Mezzanine Interest",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'84 Deductible Shareholder Interest",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,452.66632739258336,454.6746592219547,444.97657510862138,437.91552089147808,425.15053373747992,415.1201181072297,403.82088667760968,393.15573364602983,380.97088610043011,369.61033453636975,356.45926392554719,346.22914524529955,330.23037565748649,317.27909850676048,301.92907869308738,288.06431665750222,271.45741420382791,256.5910348780335,238.61022004535613,223.86870547736058,203.22880729182947,186.06227744757669,164.93922288481536,146.4502391688965,123.52742598595353,103.58618787390023,78.691768912468717,57.469283533437348,30.123527829839382,6.8357526802072295,-1.1572621714719884,-1.4621154448800311,-1.7796315265407907,-2.071137158423058,-2.3662388670376884,-2.6215543331225062,-2.8320421528579356,-2.9641840425998103,-3.0465664870370506,-2.9923587855777689,-2.8413132301943178,-2.5002172918166572,-1.9974168672355479,-1.2517321697065924,-0.2400896508828407,1.0732981873126035,2.7418055507322014,4.7855426108755541,7.3195122556910484,10.287552137588953,13.912267517126651,18.12073627936272,23.016912503744731,28.511141116062152,35.107897026359076,42.243613589254018,50.769950545675798,59.824682862241957,70.607642891931988,82.321845829553922,95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'85 LC Fees in Debt Service",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'86 Political Risk Insurance in Debt Service",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'87 Witholding Tax in Debt Service",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'88 Total Deductible Interest/Max Pct",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,2716.8092780653615,2757.2827415990419,2704.9200597091149,2680.5029797094708,2622.7902727690198,2582.8119394272594,2533.7978406016118,2490.8655862886399,2437.9573178307619,2391.7476807771263,2334.5362852922271,2295.7375510369734,2223.3654060702543,2169.5281943500418,2102.3494022637074,2044.0473732513829,1971.0581068606264,1907.8009316380023,1828.3805504351046,1768.0970869900164,1673.5770710698926,1598.7421777768377,1504.347102799034,1422.7348462819755,1319.600802525466,1230.4591759185412,1117.6352589391408,1024.9837454812141,896.84793081071109,790.05979889933292,676.01421193365547,583.98640458792033,467.35461829162216,366.39629906193346,238.41573921782066,128.15909619844953,-2.8320421528579356,-2.9641840425998103,-3.0465664870370506,-2.9923587855777689,-2.8413132301943178,-2.5002172918166572,-1.9974168672355479,-1.2517321697065924,-0.2400896508828407,1.0732981873126035,2.7418055507322014,4.7855426108755541,7.3195122556910484,10.287552137588953,13.912267517126651,18.12073627936272,23.016912503744731,28.511141116062152,35.107897026359076,42.243613589254018,50.769950545675798,59.824682862241957,70.607642891931988,82.321845829553922,95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'89 EBT Before NOL Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-79.940121004200591,1398.9505287960596,681.9233529312387,1458.8743811388772,747.83362947896421,1541.4231899290949,821.66671512732819,1616.0096037754874,903.35671970824023,1698.7861707515508,-15098.748966639054,-17534.309110805796,-5344.1740940371974,-1970.6023741623549,-2658.8622843739572,-1857.6330677419701,-2536.462202948785,-1732.235147517518,817.60952180124127,2258.3729847281875,1610.9027061819397,2423.049202824569,1777.394209641659,2594.6716959626187,1962.052186851311,2785.3391533171152,2166.9117124973186,2990.8582962292285,2393.8385589955737,3232.1833070413304,2620.5515371719061,3438.2249943352408,2832.4205635820636,3657.8061295847847,3068.3441459127944,3901.5779799601451,3318.5707322348794,4015.1990305345107,3275.5019896207564,3968.829205956059,1823.5319389180488,1419.8423841798915,1058.7606073371471,1438.5615217701773,1071.651945086174,1458.8348494948134,1083.9206406534681,1477.4370615383186,1094.4046967069264,1494.1575776378409,1102.6183025291341,1508.2367442713332,1108.1361070475227,1520.0574680305988,1110.1423834473346,1527.9085318608522,1108.0608173377263,1531.4927681762224,1101.168249552396,1529.3803388772885,106.57727764036134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'90 Additions to NOL",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,79.940121004200591,0,0,0,0,0,0,0,0,0,15098.748966639054,17534.309110805796,5344.1740940371974,1970.6023741623549,2658.8622843739572,1857.6330677419701,2536.462202948785,1732.235147517518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'91 Subtractions from NOL",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,79.940121004200591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,817.60952180124127,2258.3729847281875,1610.9027061819397,2423.049202824569,1777.394209641659,2594.6716959626187,1962.052186851311,2785.3391533171152,2166.9117124973186,2990.8582962292285,2393.8385589955737,3232.1833070413304,2620.5515371719061,3438.2249943352408,2832.4205635820636,3657.8061295847847,3068.3441459127944,3901.5779799601451,2200.9183616076061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'92 Adjusted EBT for NOL",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,1319.0104077918591,681.9233529312387,1458.8743811388772,747.83362947896421,1541.4231899290949,821.66671512732819,1616.0096037754874,903.35671970824023,1698.7861707515508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1117.6523706272733,4015.1990305345107,3275.5019896207564,3968.829205956059,1823.5319389180488,1419.8423841798915,1058.7606073371471,1438.5615217701773,1071.651945086174,1458.8348494948134,1083.9206406534681,1477.4370615383186,1094.4046967069264,1494.1575776378409,1102.6183025291341,1508.2367442713332,1108.1361070475227,1520.0574680305988,1110.1423834473346,1527.9085318608522,1108.0608173377263,1531.4927681762224,1101.168249552396,1529.3803388772885,106.57727764036134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'93 NOL Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,79.940121004200591,0,0,0,0,0,0,0,0,0,15098.748966639054,32633.05807744485,37977.23217148205,39947.834545644408,42606.696830018365,44464.329897760334,47000.792100709121,48733.027248226637,47915.417726425396,45657.044741697209,44046.142035515266,41623.092832690694,39845.698623049037,37251.026927086416,35288.974740235106,32503.63558691799,30336.72387442067,27345.865578191442,24952.02701919587,21719.843712154539,19099.292174982635,15661.067180647395,12828.646617065331,9170.8404874805456,6102.4963415677512,2200.9183616076061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'94 Taxes Paid/Tax Rate",null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380.00180601327293,1365.1676703817338,1113.6706764710573,1349.4019300250602,620.00085923213669,482.74641062116314,359.97860649463007,489.11091740186032,364.36166132929918,496.00384882823658,368.5330178221792,502.32860092302838,372.09759688035501,508.01357639686591,374.89022285990563,512.80049305225339,376.76627639615776,516.81953913040365,377.4484103720938,519.48890083268975,376.740677894827,520.70754117991567,374.39720484781469,519.98931521827808,36.236274397722859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'95 Non Deductible Interest",null,null,null,null,null,"","",0,0,0,0,0,0.34,0.34,0.34,0.34,0.34,0.34,0,0,0,0,0,0,0,0,0,0,0,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'96 Net Income",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-79.940121004200591,1398.9505287960594,681.9233529312387,1458.8743811388767,747.83362947896444,1541.4231899290949,821.66671512732796,1616.0096037754872,903.35671970824058,1698.786170751551,-15098.748966639054,-17534.309110805792,-5344.1740940371965,-1970.6023741623546,-2658.8622843739577,-1857.6330677419701,-2536.4622029487846,-1732.235147517518,817.60952180124127,2258.372984728187,1610.9027061819397,2423.0492028245681,1777.3942096416588,2594.6716959626187,1962.0521868513113,2785.3391533171152,2166.9117124973186,2990.8582962292289,2393.8385589955733,3232.1833070413309,2620.5515371719061,3438.2249943352404,2832.4205635820636,3657.8061295847851,3068.3441459127944,3901.5779799601451,2938.5689262216065,2650.0313601527769,2161.8313131496989,2619.4272759309988,1203.5310796859121,937.09597355872836,698.78200084251705,949.45060436831693,707.29028375687483,962.83100066657676,715.38762283128892,975.10846061529026,722.3070998265714,986.14400124097494,727.72807966922846,995.43625121907985,731.36983065136496,1003.2379289001951,732.69397307524082,1008.4196310281625,731.32013944289929,1010.7852269963067,726.7710447045813,1009.3910236590104,70.341003242638465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'97 CFADS Section",null,null,null,null,null,"Sum","Flag","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'98 EBITDA",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,3254.8525691658169,4779.9388316444474,4002.4109067697054,4749.8268311514721,3968.9060019482158,4713.5174554250252,3935.0141773207392,4676.8135629664212,3900.6875235283883,4639.6171530318024,3865.8349328998256,4601.8155243568281,3830.3613076785255,4563.4322339995069,3794.3794283625812,4524.5081875133028,3757.8341847139018,4484.976671451197,3720.681496178915,4444.7794142661614,3682.8570230071537,4403.935291436057,3644.4557771965365,4362.4783149236191,3605.4278703299283,4320.3641254593094,3565.7451032579047,4277.5198463256638,3525.3320297639048,4234.0063165890451,3484.3390502168131,4189.8938609283878,3442.741902322718,4145.1959361366853,3400.563622274517,4099.8635023632432,3357.7334663477727,4053.9710809047338,3314.407964921179,4007.5675346807802,1862.6835767102552,1459.1697447549579,1098.9222835887697,1479.6156893941547,1113.9169223498689,1502.4392614089625,1129.7545737365958,1525.4845659969199,1145.7175725025518,1548.7902997487272,1161.8218822782901,1572.4773350702908,1178.2368087650375,1596.5015482000952,1194.7144822653534,1620.7886650217001,1211.3784364616772,1645.4152436231777,1228.2291067032725,1670.4616326691312,263.22371485455187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'98 EBITDA",null,null,null,null,null,false,"",0,0,0,0,0,0,0,0,0,0,0,0,758.05775684065202,9.0314542295475349,-13.03721858574886,7.4285137375811701,-13.342776798398631,7.4003167526151401,-13.377886935326615,7.3665511370782042,-13.420903769813663,7.3245542898646363,-13.471132346492368,7.2682657257981873,-13.521051132152934,7.2323394996399202,-13.57094979025419,7.1887253379602498,-13.625313145538939,7.1411625928072908,-13.682403714965744,7.0834939810707738,-13.740569576070584,7.0443614779644577,-13.799071636201575,6.9974308295686569,-13.859907274039301,6.9491799832030665,-13.925320140854183,6.8880027559328028,-13.987516278770158,6.8517601762753202,-14.047877478466376,6.8092399606085792,-14.105500002423241,6.771600816124419,-14.166784993553847,6.7215325889758333,-14.223995055034266,6.6983959275762572,-14.282074828193117,6.6661792102673871,-416.87877580098387,7.9377282876184836,-4.8960444837493355,8.1678219887465389,-4.8022981796555086,8.3662336691076575,-4.9184507885881033,8.5203438808116516,-5.0367638060982927,8.6779890917227931,-5.1534358233403168,8.8672223347062982,-5.2720455043044865,9.0135371771977475,-5.3935198532291793,9.1860978103923969,-5.5179388857058029,9.3620901136682164,-5.6453750853466431,9.5668175956099049,-263.88379810739463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'100 LC Fees in O&M",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'101 Political Risk Insurance in O&M",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,486.312394334646,491.87167956881439,485.41039634024679,481.68251756301959,472.0282538060701,465.23574467010064,457.49504996254979,450.21602969452243,441.81750822376841,433.99645874506797,424.86865599777286,418.73243927215532,406.62407343372826,397.53459368334575,386.70999907678811,376.87372205198852,365.0550783523405,354.38702972914422,341.46475406258679,331.68285659250699,315.81423975514736,303.19309181594986,287.68972068580047,273.91957369643904,256.90308439757138,241.85245733976961,223.15335525220775,207.81120485498019,186.16263585152524,168.09761369325577,145.44880253666472,125.65050783722837,100.76475084122514,79.0814544718218,51.717255856254781,28.090210149386948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"102 Equity Political Risk Insurance",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,131.67101777001005,131.83388168053182,130.15709778910502,128.76695274010495,126.25384589416157,124.0465813985703,122.05457162924964,119.7223432077716,117.5559777656174,115.08684275805727,112.73025214993731,110.71619753476355,107.56643977216287,104.78413066472793,101.99462193229678,99.032470488155212,95.995512985973832,92.836168137822312,89.528721636024713,86.62648595545059,82.563006000174141,78.950819018701125,75.024744070043241,71.152198982585958,66.87179655557982,62.713338883883566,58.044776569237492,53.866599760240696,48.482904106094843,43.665596955125245,42.324498574586663,42.031954167998698,42.201969607807499,41.91205301814491,42.086481287647175,42.036216055261725,41.994776265751312,41.736234412822611,41.952541787459793,41.730687510298829,41.992951022400703,41.827577866883047,42.159093118858216,42.305899793684226,42.505066914577661,42.531113726836622,43.092127532395615,43.26196184772558,43.993363539934386,44.345169973297281,45.291312232029526,46.119854519594753,47.083789213769954,47.93293905343419,49.464201791659661,50.636519571593844,52.547668578275143,54.097792584713346,56.453214258944328,58.75944796228864,61.319771815050835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'103 Taxes Paid",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380.00180601327293,1365.1676703817338,1113.6706764710573,1349.4019300250602,620.00085923213669,482.74641062116314,359.97860649463007,489.11091740186032,364.36166132929918,496.00384882823658,368.5330178221792,502.32860092302838,372.09759688035501,508.01357639686591,374.89022285990563,512.80049305225339,376.76627639615776,516.81953913040365,377.4484103720938,519.48890083268975,376.740677894827,520.70754117991567,374.39720484781469,519.98931521827808,36.236274397722859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'104 Interest Income/Rate",null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'105 Post COD Capital Expenditures",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'106 VAT Interest After COD",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'107 Changes to MRA Account (Offset Declines in EBITDA)",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'108 Changes to DSRA Account included in CFADS",null,null,null,null,null,1,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'109 CFADS",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1878.8114002205089,4147.2018161655542,3399.8806312261022,4131.948847110767,3383.9666790463825,4116.834812603739,3368.8424426642669,4099.5086389270491,3354.7349413088159,4083.2092972388127,3341.7071570986081,4065.0986218241105,3329.691845604787,4053.8811701517934,3319.2457571437503,4041.413269635199,3310.4089065211265,4030.6123109914229,3303.3704241952692,4019.3865777371325,3298.2203468279031,4014.747019123442,3295.540384076894,4010.4091114150256,3295.5128966508164,4008.8491492524536,3298.4722915773136,4008.9540389545105,3304.6740060850552,4015.3913457643889,3310.6136265840282,4015.4021589625522,3313.8806818761086,4017.4308278305944,3320.926670124169,4023.0155435696188,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'110 Non Sculpted Debt Service and Fees included in Debt Service",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'111 Interest Expense on Non-Sculpted Debt",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'112 Repayment of Non Sculpted Debt",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'113 Non Sculpted Debt Service (No Balloon)/PV",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'114 Balloon Interest",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'115 Balloon Repayment",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'116 Total Non-Sculpted Interest Incl Balloon",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'117 Total Non-Sculpted Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'118 Total Non-Sculpted Debt Service Incl Balloon",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'119 LC Fees in Other Debt Service",null,null,null,null,null,1,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'120 Political Risk Insurance in Other Debt Service",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'121 Witholding Taxes in Other Debt Service",null,null,null,null,null,1,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'122 Senior Non-Sculpted Debt Service Incl Balloon",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'123 Mezzanine Non-Sculpted Debt Service Incl Balloon",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'124 Senior Debt Sculpting Analysis from CFADS",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'125 Senior Sculpting Parameters",null,null,null,null,null," Sculpt Used ",true," Sr DSCR Input ",1.5," Sculpted Debt ",47834.006000129113," Non Sculpt ",0," Max Tenure ",36," Capture Debt ",1," Sr Debt IRR ",4.7333333333333338E-2," PV CFADS ",61919.161321249951," PV DS ",47834.005999552239," DSCR Used ",1.2944590365655246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'126 CFADS for Sculpting",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1878.8114002205089,4147.2018161655542,3399.8806312261022,4131.948847110767,3383.9666790463825,4116.834812603739,3368.8424426642669,4099.5086389270491,3354.7349413088159,4083.2092972388127,3341.7071570986081,4065.0986218241105,3329.691845604787,4053.8811701517934,3319.2457571437503,4041.413269635199,3310.4089065211265,4030.6123109914229,3303.3704241952692,4019.3865777371325,3298.2203468279031,4014.747019123442,3295.540384076894,4010.4091114150256,3295.5128966508164,4008.8491492524536,3298.4722915773136,4008.9540389545105,3304.6740060850552,4015.3913457643889,3310.6136265840282,4015.4021589625522,3313.8806818761086,4017.4308278305944,3320.926670124169,4023.0155435696188,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'127 Senior DSCR Applied/Num/Denom",null,null,{"$f":"NPV(H364,V352:BJ352)","v":63918.713545425162},null,null,61919.161321249951,47834.005999552268,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'128 Senior Sculpted Debt Service Before Other Debt",null,null,{"$f":"NPV(E364,V352:AL352)","v":61971.598993470427},null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1451.4259216772093,3203.8107804237384,2626.4876177516667,3192.0275036850194,2614.1937160288721,3180.3515571466655,2602.5098883024702,3166.9666811581137,2591.6115122573842,3154.3750569909389,2581.547243059053,3140.3841349894565,2572.2651328072675,3131.7183901837507,2564.1952841940952,3122.0866442849583,2557.3686095964426,3113.7426501231707,2551.9312167342227,3105.0705076009363,2547.9526610427038,3101.4863396337519,2545.8823268912888,3098.1352040737379,2545.8610922092316,3096.9300966748115,2548.1472942773553,3097.0111264324896,2552.9382643525428,3101.9840970928494,2557.5267606519174,3101.9924505423278,2560.0506375764039,3103.5596448765914,2565.4938289397664,3107.8739689156446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'129 Less: Senior Non Sculpt Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B844","v":"'130 Senior Sculpted Debt Service"},null,null,null,null,null,47834.005999552239,"",0,0,0,0,0,0,0,0,0,0,0,0,1451.4259216772093,3203.8107804237384,2626.4876177516667,3192.0275036850194,2614.1937160288721,3180.3515571466655,2602.5098883024702,3166.9666811581137,2591.6115122573842,3154.3750569909389,2581.547243059053,3140.3841349894565,2572.2651328072675,3131.7183901837507,2564.1952841940952,3122.0866442849583,2557.3686095964426,3113.7426501231707,2551.9312167342227,3105.0705076009363,2547.9526610427038,3101.4863396337519,2545.8823268912888,3098.1352040737379,2545.8610922092316,3096.9300966748115,2548.1472942773553,3097.0111264324896,2552.9382643525428,3101.9840970928494,2557.5267606519174,3101.9924505423278,2560.0506375764039,3103.5596448765914,2565.4938289397664,3107.8739689156446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'131 Senior Interest Expense",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-2264.1429506727782,-2302.6080823770872,-2259.9434846004933,-2242.5874588179927,-2197.6397390315396,-2167.6918213200297,-2129.9769539240024,-2097.7098526426103,-2056.9864317303318,-2022.1373462407564,-1978.0770213666801,-1949.508405791674,-1893.1350304127677,-1852.2490958432813,-1800.42032357062,-1755.9830565938805,-1699.6006926567984,-1651.2098967599688,-1589.7703303897486,-1544.2283815126557,-1470.348263778063,-1412.679900329261,-1339.4078799142187,-1276.2846071130789,-1196.0733765395125,-1126.872988044641,-1038.9434900266722,-967.51446194777668,-866.72440298087167,-783.22404621912574,-677.17147410512746,-585.44852003280039,-469.13424981816297,-368.46743622035655,-240.78197808485834,-130.78065053157204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'132 Repayment Adjustment from DSRA",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'133 LC Fees in Senior Sculpted Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'134 Political Risk Insurance in Senior Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'135 Witholding Taxes in Senior Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'136 Senior Sculpted Repayment",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,-812.71702899556885,901.20269804665122,366.54413315117336,949.4400448670267,416.55397699733248,1012.6597358266358,472.53293437846787,1069.2568285155035,534.62508052705243,1132.2377107501825,603.47022169237289,1190.8757291977824,679.13010239449977,1279.4692943404693,763.77496062347518,1366.1035876910778,857.76791693964424,1462.5327533632019,962.16088634447419,1560.8421260882806,1077.6043972646407,1688.8064393044908,1206.4744469770701,1821.850596960659,1349.7877156697191,1970.0571086301704,1509.2038042506831,2129.4966644847127,1686.2138613716711,2318.7600508737237,1880.35528654679,2516.5439305095274,2090.9163877582409,2735.092208656235,2324.7118508549083,2977.0933183840725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'137 Sculpt Period Flag",null,null,null,null,null,22,57,0,0,0,0,0,0,0,0,0,0,0,0,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'138 Sculpting Disc Fac/Debt IRR",null,null,{"$f":"IRR(U365:AL365)","v":-9.6383164543945021E-4},null,null,4.7333333333333338E-2,"",1,1,1,1,1,1,1,1,1,1,1,1,1.0473333333333334,1.0969071111111113,1.1488273810370373,1.2032052104061239,1.2601569236986807,1.3198043514204183,1.3822750907209849,1.4477027783484451,1.516227376523605,1.5879954723457224,1.6631605913700866,1.741883526028271,1.8243326795936095,1.9106844264277072,2.0011234892786187,2.0958433344378067,2.1950465856011965,2.2989454573196535,2.4077622089661173,2.5217296201905137,2.6410914888795318,2.7661031526864965,2.8970320352469909,3.0341582182486824,3.1777750405791205,3.3281897258331994,3.4857240395226379,3.6507149773933767,3.8235154863233305,4.0044952193426351,4.1940413263915204,4.3925592825073858,4.6004737552127359,4.8182295129594728,5.0462923765728886,5.2851502157306722,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'139 Debt Cash Flow for/Debt IRR",null,null,null,null,null,47834.006000129113,"",0,0,0,0,0,0,0,0,0,0,0,-47874.515332593874,1451.4259216772093,3203.8107804237384,2626.4876177516667,3192.0275036850194,2614.1937160288721,3180.3515571466655,2602.5098883024702,3166.9666811581137,2591.6115122573842,3154.3750569909389,2581.547243059053,3140.3841349894565,2572.2651328072675,3131.7183901837507,2564.1952841940952,3122.0866442849583,2557.3686095964426,3113.7426501231707,2551.9312167342227,3105.0705076009363,2547.9526610427038,3101.4863396337519,2545.8823268912888,3098.1352040737379,2545.8610922092316,3096.9300966748115,2548.1472942773553,3097.0111264324896,2552.9382643525428,3101.9840970928494,2557.5267606519174,3101.9924505423278,2560.0506375764039,3103.5596448765914,2565.4938289397664,3107.8739689156446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'140 Mezzanine (Total) Sculpting Analysis",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'141 Total/Mezzanine Sculpting Parameters",null,null,null,null,null," Implement ",true," Total DSCR Input ",0," Total Sculpted Debt ",0," Non Sculpt ",0," Max Tenure ",36," Capture Debt ",0," Total Debt IRR ",0," PV CFADS ",0," PV DS ",0," DSCR Used ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'142 CFADS for Sculpting",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1878.8114002205089,4147.2018161655542,3399.8806312261022,4131.948847110767,3383.9666790463825,4116.834812603739,3368.8424426642669,4099.5086389270491,3354.7349413088159,4083.2092972388127,3341.7071570986081,4065.0986218241105,3329.691845604787,4053.8811701517934,3319.2457571437503,4041.413269635199,3310.4089065211265,4030.6123109914229,3303.3704241952692,4019.3865777371325,3298.2203468279031,4014.747019123442,3295.540384076894,4010.4091114150256,3295.5128966508164,4008.8491492524536,3298.4722915773136,4008.9540389545105,3304.6740060850552,4015.3913457643889,3310.6136265840282,4015.4021589625522,3313.8806818761086,4017.4308278305944,3320.926670124169,4023.0155435696188,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'143 Total DSCR Applied for Mezzanine Sculpting",null,null,null,null,null,61919.161321249951,47834.005999552268,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,1.2944590365655246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'144 Total Sculpted Debt Service Including Mezzanine",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'145 Less: Total Senior Sculpt Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-1451.4259216772093,-3203.8107804237384,-2626.4876177516667,-3192.0275036850194,-2614.1937160288721,-3180.3515571466655,-2602.5098883024702,-3166.9666811581137,-2591.6115122573842,-3154.3750569909389,-2581.547243059053,-3140.3841349894565,-2572.2651328072675,-3131.7183901837507,-2564.1952841940952,-3122.0866442849583,-2557.3686095964426,-3113.7426501231707,-2551.9312167342227,-3105.0705076009363,-2547.9526610427038,-3101.4863396337519,-2545.8823268912888,-3098.1352040737379,-2545.8610922092316,-3096.9300966748115,-2548.1472942773553,-3097.0111264324896,-2552.9382643525428,-3101.9840970928494,-2557.5267606519174,-3101.9924505423278,-2560.0506375764039,-3103.5596448765914,-2565.4938289397664,-3107.8739689156446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'146 Total Sculpted Debt Service on Senior and Mezz",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'147 Less: Senior Sculpted Debt Service",null,null,null,null,null,47834.006000129113,"",0,0,0,0,0,0,0,0,0,0,0,0,-1451.4259216772093,-3203.8107804237384,-2626.4876177516667,-3192.0275036850194,-2614.1937160288721,-3180.3515571466655,-2602.5098883024702,-3166.9666811581137,-2591.6115122573842,-3154.3750569909389,-2581.547243059053,-3140.3841349894565,-2572.2651328072675,-3131.7183901837507,-2564.1952841940952,-3122.0866442849583,-2557.3686095964426,-3113.7426501231707,-2551.9312167342227,-3105.0705076009363,-2547.9526610427038,-3101.4863396337519,-2545.8823268912888,-3098.1352040737379,-2545.8610922092316,-3096.9300966748115,-2548.1472942773553,-3097.0111264324896,-2552.9382643525428,-3101.9840970928494,-2557.5267606519174,-3101.9924505423278,-2560.0506375764039,-3103.5596448765914,-2565.4938289397664,-3107.8739689156446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'148 Mezzanine Sculpted Debt Service",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'149 Less: Mezzanine Interest",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'150 Mezzanine Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'151 Total Sculpted Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'152 Period for Sculpting Flag - Total Sculpt",null,null,null,null,null,22,57,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'153 Compound Interest Total/Debt IRR",null,null,null,null,null,0,"",1,1,1,1,1,1,1,1,1,1,1,1,1.0473333333333334,1.0969071111111113,1.1488273810370373,1.2032052104061239,1.2601569236986807,1.3198043514204183,1.3822750907209849,1.4477027783484451,1.516227376523605,1.5879954723457224,1.6631605913700866,1.741883526028271,1.8243326795936095,1.9106844264277072,2.0011234892786187,2.0958433344378067,2.1950465856011965,2.2989454573196535,2.4077622089661173,2.5217296201905137,2.6410914888795318,2.7661031526864965,2.8970320352469909,3.0341582182486824,3.1777750405791205,3.3281897258331994,3.4857240395226379,3.6507149773933767,3.8235154863233305,4.0044952193426351,4.1940413263915204,4.3925592825073858,4.6004737552127359,4.8182295129594728,5.0462923765728886,5.2851502157306722,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'154 Total Debt Cash Flow for Debt IRR",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'155 Computation of Senior DSCR (Verification of Sculpt)",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'156 CFADS",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1878.8114002205089,4147.2018161655542,3399.8806312261022,4131.948847110767,3383.9666790463825,4116.834812603739,3368.8424426642669,4099.5086389270491,3354.7349413088159,4083.2092972388127,3341.7071570986081,4065.0986218241105,3329.691845604787,4053.8811701517934,3319.2457571437503,4041.413269635199,3310.4089065211265,4030.6123109914229,3303.3704241952692,4019.3865777371325,3298.2203468279031,4014.747019123442,3295.540384076894,4010.4091114150256,3295.5128966508164,4008.8491492524536,3298.4722915773136,4008.9540389545105,3304.6740060850552,4015.3913457643889,3310.6136265840282,4015.4021589625522,3313.8806818761086,4017.4308278305944,3320.926670124169,4023.0155435696188,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'157 DSRA Adjustment to CFADS for DSCR Calculation",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'158 Senior Debt Repayment",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,-812.71702899556885,901.19922371183702,366.53282429545879,949.42193057879604,416.52744763671217,1012.6260416321775,472.49021840237083,1069.2066427830309,534.56549378672707,1132.1705059386979,603.39339524206616,1190.790907880594,679.03600867141995,1279.3678065446982,763.66394064514361,1365.9855562912937,857.64067556914915,1462.3990646082648,962.0184970753271,1560.6933301369393,1077.4483012051885,1688.6455427680578,1206.3064090018408,1821.6788102692035,1349.6098080319464,1969.8766333324647,1509.0183683246521,2129.3090699138202,1686.023503809794,2318.5697995239948,1880.1627498003013,2516.3851086305285,2090.7898920238472,2735.0014363289542,2324.6538729292424,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'159 Senior Interest Expense",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,2264.1429506727782,2302.6080823770872,2259.9434846004933,2242.5874588179927,2197.6397390315396,2167.6918213200297,2129.9769539240024,2097.7098526426103,2056.9864317303318,2022.1373462407564,1978.0770213666801,1949.508405791674,1893.1350304127677,1852.2490958432813,1800.42032357062,1755.9830565938805,1699.6006926567984,1651.2098967599688,1589.7703303897486,1544.2283815126557,1470.348263778063,1412.679900329261,1339.4078799142187,1276.2846071130789,1196.0733765395125,1126.872988044641,1038.9434900266722,967.51446194777668,866.72440298087167,783.22404621912574,677.17147410512746,585.44852003280039,469.13424981816297,368.46743622035655,240.78197808485834,130.78065053157204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'160 LC Fees in Senior Sculpted Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'161 Political Risk Insurance in Senior Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'162 Witholding Taxes in Senior Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'163 Senior Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1451.4259216772093,3203.8073060889242,2626.4763088959521,3192.0093893967887,2614.1671866682518,3180.3178629522072,2602.4671723263732,3166.9164954256412,2591.5519255170589,3154.3078521794541,2581.4704166087463,3140.299313672268,2572.1710390841877,3131.6169023879793,2564.0842642157636,3121.9686128851745,2557.2413682259476,3113.6089613682334,2551.7888274650759,3104.9217116495947,2547.7965649832513,3101.3254430973188,2545.7142889160596,3097.9634173822824,2545.6831845714587,3096.7496213771055,2547.9618583513243,3096.8235318615971,2552.7479067906656,3101.7938457431205,2557.3342239054286,3101.8336286633289,2559.9241418420102,3103.4688725493106,2565.435851014101,2894.2948623317143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'164 Senior DSCR Computed",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1.2944590365655246,1.2944604403278821,1.2944646101358719,1.2944663824725164,1.2944721731280078,1.2944727508407563,1.2944802833585112,1.2944795496971464,1.2944887996560166,1.2944866159520665,1.2944975606145346,1.2944940006595682,1.2945063897423834,1.2945009867141002,1.2945150841830684,1.2945079758186029,1.2945234453240833,1.2945146166396646,1.2945312671020697,1.2945210704207086,1.2945383442926437,1.2945261930053629,1.2945444814547917,1.2945308162495159,1.2945495011413151,1.2945344762712017,1.2945532448871162,1.2945374502965634,1.2945555639450967,1.2945384333891445,1.2945564938822232,1.2945253162055976,1.2945230007837591,1.294496897766698,1.2944882908732358,1.3899812337463708,762.95648875344443,624.50746061452946,452.83153949951645,518.41509264528031,297.45611738514992,155.53357457269644,106.66698273992345,140.31907734476641,95.891783518360853,128.03799206795952,86.140412651567686,116.0610413087891,77.203668999155127,105.05556010829527,69.021323405299484,94.375857347077627,61.534513138579008,85.67608039361015,54.701444153800615,77.183324926739502,48.465872079154757,69.404673820136395,42.781697286891529,61.856674264948218,7.8873088058448362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'165 Total Debt Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-812.71702899556885,901.19922371183702,366.53282429545879,949.42193057879604,416.52744763671217,1012.6260416321775,472.49021840237083,1069.2066427830309,534.56549378672707,1132.1705059386979,603.39339524206616,1190.790907880594,679.03600867141995,1279.3678065446982,763.66394064514361,1365.9855562912937,857.64067556914915,1462.3990646082648,962.0184970753271,1560.6933301369393,1077.4483012051885,1688.6455427680578,1206.3064090018408,1821.6788102692035,1349.6098080319464,1969.8766333324647,1509.0183683246521,2129.3090699138202,1686.023503809794,2318.5697995239948,1880.1627498003013,2516.3851086305285,2090.7898920238472,2735.0014363289542,2324.6538729292424,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'166 Total Interest Expense",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,2264.1429506727782,2302.6080823770872,2259.9434846004933,2242.5874588179927,2197.6397390315396,2167.6918213200297,2129.9769539240024,2097.7098526426103,2056.9864317303318,2022.1373462407564,1978.0770213666801,1949.508405791674,1893.1350304127677,1852.2490958432813,1800.42032357062,1755.9830565938805,1699.6006926567984,1651.2098967599688,1589.7703303897486,1544.2283815126557,1470.348263778063,1412.679900329261,1339.4078799142187,1276.2846071130789,1196.0733765395125,1126.872988044641,1038.9434900266722,967.51446194777668,866.72440298087167,783.22404621912574,677.17147410512746,585.44852003280039,469.13424981816297,368.46743622035655,240.78197808485834,130.78065053157204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'167 Total Debt Service Including LC Fees",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1451.4259216772093,3203.8073060889242,2626.4763088959521,3192.0093893967887,2614.1671866682518,3180.3178629522072,2602.4671723263732,3166.9164954256412,2591.5519255170589,3154.3078521794541,2581.4704166087463,3140.299313672268,2572.1710390841877,3131.6169023879793,2564.0842642157636,3121.9686128851745,2557.2413682259476,3113.6089613682334,2551.7888274650759,3104.9217116495947,2547.7965649832513,3101.3254430973188,2545.7142889160596,3097.9634173822824,2545.6831845714587,3096.7496213771055,2547.9618583513243,3096.8235318615971,2552.7479067906656,3101.7938457431205,2557.3342239054286,3101.8336286633289,2559.9241418420102,3103.4688725493106,2565.435851014101,2894.2948623317143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'168 Total DSCR Computed",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1.2944590365655246,1.2944604403278821,1.2944646101358719,1.2944663824725164,1.2944721731280078,1.2944727508407563,1.2944802833585112,1.2944795496971464,1.2944887996560166,1.2944866159520665,1.2944975606145346,1.2944940006595682,1.2945063897423834,1.2945009867141002,1.2945150841830684,1.2945079758186029,1.2945234453240833,1.2945146166396646,1.2945312671020697,1.2945210704207086,1.2945383442926437,1.2945261930053629,1.2945444814547917,1.2945308162495159,1.2945495011413151,1.2945344762712017,1.2945532448871162,1.2945374502965634,1.2945555639450967,1.2945384333891445,1.2945564938822232,1.2945253162055976,1.2945230007837591,1.294496897766698,1.2944882908732358,1.3899812337463708,762.95648875344443,624.50746061452946,452.83153949951645,518.41509264528031,297.45611738514992,155.53357457269644,106.66698273992345,140.31907734476641,95.891783518360853,128.03799206795952,86.140412651567686,116.0610413087891,77.203668999155127,105.05556010829527,69.021323405299484,94.375857347077627,61.534513138579008,85.67608039361015,54.701444153800615,77.183324926739502,48.465872079154757,69.404673820136395,42.781697286891529,61.856674264948218,7.8873088058448362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'169 Average Total Interest Rate",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'170 DSRA Section",null,null,null,null,null,"Sum","Stat","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'171 DSRA Parameters",null,null,null,null,null," DSRA Opt-->"," No Adj ",1," DSRA Per (or Pct) ",0," DSRA L/C ",false," DSRA Code ",1," DSRA Percent ",0," PV DSRA Flows ",0," PV DSRA Flows DSCR ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'172 Senior Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1451.4259216772093,3203.8073060889242,2626.4763088959521,3192.0093893967887,2614.1671866682518,3180.3178629522072,2602.4671723263732,3166.9164954256412,2591.5519255170589,3154.3078521794541,2581.4704166087463,3140.299313672268,2572.1710390841877,3131.6169023879793,2564.0842642157636,3121.9686128851745,2557.2413682259476,3113.6089613682334,2551.7888274650759,3104.9217116495947,2547.7965649832513,3101.3254430973188,2545.7142889160596,3097.9634173822824,2545.6831845714587,3096.7496213771055,2547.9618583513243,3096.8235318615971,2552.7479067906656,3101.7938457431205,2557.3342239054286,3101.8336286633289,2559.9241418420102,3103.4688725493106,2565.435851014101,2894.2948623317143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'173 DSRA Requirement",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'174 DSRA Balance/DSRA Periods",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'175 DSRA Funded",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'176 DSRA Change/PV DSRA Flows/PV DSCR",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'177 DSRA LC/LC Switch",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'178 Interest Income",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'179 DSRA LC Fee/PV Fees",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'180 Re-financing Section",null,null,null,null,null,"","","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'181 Re-financing Number",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'182 Re-finance Period",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'183 Re-finance DSCR",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'184 Re-financing Amount",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'185 Sculpted Debt Service for Re-financing",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'186 Re-finance fees",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'187 Repayment of Loans from Re-financing",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'188 Cash Flow Waterfall Section",null,null,null,null,null,"Sum","Driver","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'189 CFADS",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1878.8114002205089,4147.2018161655542,3399.8806312261022,4131.948847110767,3383.9666790463825,4116.834812603739,3368.8424426642669,4099.5086389270491,3354.7349413088159,4083.2092972388127,3341.7071570986081,4065.0986218241105,3329.691845604787,4053.8811701517934,3319.2457571437503,4041.413269635199,3310.4089065211265,4030.6123109914229,3303.3704241952692,4019.3865777371325,3298.2203468279031,4014.747019123442,3295.540384076894,4010.4091114150256,3295.5128966508164,4008.8491492524536,3298.4722915773136,4008.9540389545105,3304.6740060850552,4015.3913457643889,3310.6136265840282,4015.4021589625522,3313.8806818761086,4017.4308278305944,3320.926670124169,4023.0155435696188,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'190 Less: Senior Interest",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-2264.1429506727782,-2302.6080823770872,-2259.9434846004933,-2242.5874588179927,-2197.6397390315396,-2167.6918213200297,-2129.9769539240024,-2097.7098526426103,-2056.9864317303318,-2022.1373462407564,-1978.0770213666801,-1949.508405791674,-1893.1350304127677,-1852.2490958432813,-1800.42032357062,-1755.9830565938805,-1699.6006926567984,-1651.2098967599688,-1589.7703303897486,-1544.2283815126557,-1470.348263778063,-1412.679900329261,-1339.4078799142187,-1276.2846071130789,-1196.0733765395125,-1126.872988044641,-1038.9434900266722,-967.51446194777668,-866.72440298087167,-783.22404621912574,-677.17147410512746,-585.44852003280039,-469.13424981816297,-368.46743622035655,-240.78197808485834,-130.78065053157204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'191 Less: Senior Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,812.71702899556885,-901.19922371183702,-366.53282429545879,-949.42193057879604,-416.52744763671217,-1012.6260416321775,-472.49021840237083,-1069.2066427830309,-534.56549378672707,-1132.1705059386979,-603.39339524206616,-1190.790907880594,-679.03600867141995,-1279.3678065446982,-763.66394064514361,-1365.9855562912937,-857.64067556914915,-1462.3990646082648,-962.0184970753271,-1560.6933301369393,-1077.4483012051885,-1688.6455427680578,-1206.3064090018408,-1821.6788102692035,-1349.6098080319464,-1969.8766333324647,-1509.0183683246521,-2129.3090699138202,-1686.023503809794,-2318.5697995239948,-1880.1627498003013,-2516.3851086305285,-2090.7898920238472,-2735.0014363289542,-2324.6538729292424,-2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'192 Less: Senior Fees",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'193 LC Fees in Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B908","v":"'194 Political Risk Insurance in Debt Service"},null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'195 Witholding Taxes in Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'196 Subtotal: Senior Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-1451.4259216772093,-3203.8073060889242,-2626.4763088959521,-3192.0093893967887,-2614.1671866682518,-3180.3178629522072,-2602.4671723263732,-3166.9164954256412,-2591.5519255170589,-3154.3078521794541,-2581.4704166087463,-3140.299313672268,-2572.1710390841877,-3131.6169023879793,-2564.0842642157636,-3121.9686128851745,-2557.2413682259476,-3113.6089613682334,-2551.7888274650759,-3104.9217116495947,-2547.7965649832513,-3101.3254430973188,-2545.7142889160596,-3097.9634173822824,-2545.6831845714587,-3096.7496213771055,-2547.9618583513243,-3096.8235318615971,-2552.7479067906656,-3101.7938457431205,-2557.3342239054286,-3101.8336286633289,-2559.9241418420102,-3103.4688725493106,-2565.435851014101,-2894.2948623317143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'197 Subtotal: Cash Flow Before Senior Sweep",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,427.38547854329954,943.39451007663001,773.40432233015008,939.9394577139783,769.79949237813071,936.51694965153183,766.37527033789365,932.59214350140792,763.18301579175704,928.90144505935859,760.23674048986186,924.79930815184252,757.52080652059931,922.26426776381413,755.16149292798673,919.44465675002448,753.16753829517893,917.00334962318948,751.58159673019327,914.46486608753776,750.42378184465178,913.42157602612315,749.82609516083448,912.44569403274318,749.82971207935771,912.09952787534803,750.51043322598935,912.13050709291338,751.92609929438959,913.59750002126839,753.27940267859958,913.56853029922331,753.95654003409845,913.96195528128374,755.49081911006806,1128.7206812379045,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'198 Less: Senior Sweep",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'199 Subtotal: Cash Flow After Sweep",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,427.38547854329954,943.39451007663001,773.40432233015008,939.9394577139783,769.79949237813071,936.51694965153183,766.37527033789365,932.59214350140792,763.18301579175704,928.90144505935859,760.23674048986186,924.79930815184252,757.52080652059931,922.26426776381413,755.16149292798673,919.44465675002448,753.16753829517893,917.00334962318948,751.58159673019327,914.46486608753776,750.42378184465178,913.42157602612315,749.82609516083448,912.44569403274318,749.82971207935771,912.09952787534803,750.51043322598935,912.13050709291338,751.92609929438959,913.59750002126839,753.27940267859958,913.56853029922331,753.95654003409845,913.96195528128374,755.49081911006806,1128.7206812379045,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'200 Less: Mezzanine Interest",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'201 Less: Mezzanine Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'202 Less: Mezzanine Fees",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'203 Subtotal: Mezzanine Debt Service",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'204 Subtotal: Cash Flow Before Mezzanine Sweep",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,427.38547854329954,943.39451007663001,773.40432233015008,939.9394577139783,769.79949237813071,936.51694965153183,766.37527033789365,932.59214350140792,763.18301579175704,928.90144505935859,760.23674048986186,924.79930815184252,757.52080652059931,922.26426776381413,755.16149292798673,919.44465675002448,753.16753829517893,917.00334962318948,751.58159673019327,914.46486608753776,750.42378184465178,913.42157602612315,749.82609516083448,912.44569403274318,749.82971207935771,912.09952787534803,750.51043322598935,912.13050709291338,751.92609929438959,913.59750002126839,753.27940267859958,913.56853029922331,753.95654003409845,913.96195528128374,755.49081911006806,1128.7206812379045,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'205 Less: Mezzanine Sweep",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'206 Subtotal: Cash Flow Before Shareholder Loan",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,427.38547854329954,943.39451007663001,773.40432233015008,939.9394577139783,769.79949237813071,936.51694965153183,766.37527033789365,932.59214350140792,763.18301579175704,928.90144505935859,760.23674048986186,924.79930815184252,757.52080652059931,922.26426776381413,755.16149292798673,919.44465675002448,753.16753829517893,917.00334962318948,751.58159673019327,914.46486608753776,750.42378184465178,913.42157602612315,749.82609516083448,912.44569403274318,749.82971207935771,912.09952787534803,750.51043322598935,912.13050709291338,751.92609929438959,913.59750002126839,753.27940267859958,913.56853029922331,753.95654003409845,913.96195528128374,755.49081911006806,1128.7206812379045,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'207 Less: Shareholder Loan Sweep",null,null,null,null,null,0.8,"",0,0,0,0,0,0,0,0,0,0,0,0,-341.90838283463967,-754.71560806130401,-618.72345786412006,-751.95156617118266,-615.83959390250459,-749.21355972122547,-613.10021627031495,-746.07371480112636,-610.54641263340568,-743.12115604748692,-608.18939239188956,-739.83944652147409,-606.01664521647945,-737.81141421105133,-604.12919434238938,-735.55572540001958,-602.53403063614314,-733.60267969855158,-601.26527738415461,-731.5718928700303,-600.33902547572143,-730.73726082089854,-599.86087612866766,-729.95655522619461,-599.86376966348621,-729.67962230027842,-600.40834658079154,-729.7044056743307,-601.54087943551167,-173.03381221187558,1.1572621714719946,1.4621154448800311,1.7796315265407907,2.071137158423058,2.3662388670376884,2.6215543331225062,2.8320421528579356,2.9641840425998103,3.0465664870370506,2.9923587855777689,2.8413132301943178,2.5002172918166572,1.9974168672355479,1.2517321697065924,0.2400896508828407,-1.0732981873126035,-2.7418055507322014,-4.7855426108755541,-7.3195122556910484,-10.287552137588953,-13.912267517126651,-18.12073627936272,-23.016912503744731,-28.511141116062152,-35.107897026359076,-42.243613589254018,-50.769950545675798,-59.824682862241957,-70.607642891931988,-82.321845829553922,-95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'208 Cash Flow After Shareholder Loan",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,85.477095708659874,188.678902015326,154.68086446603002,187.98789154279564,153.95989847562612,187.30338993030637,153.27505406757871,186.51842870028156,152.63660315835136,185.78028901187167,152.0473480979723,184.95986163036844,151.50416130411986,184.4528535527628,151.03229858559735,183.8889313500049,150.63350765903579,183.4006699246379,150.31631934603865,182.89297321750746,150.08475636893036,182.68431520522461,149.96521903216683,182.48913880654857,149.9659424158715,182.41990557506961,150.1020866451978,182.42610141858268,150.38521985887792,740.56368780939283,754.43666485007157,915.03064574410337,755.73617156063926,916.03309243970682,757.8570579771058,1131.342235571027,2952.7929212766408,2643.3329642252006,2176.1133879778922,2612.7610967207315,1620.409855486896,929.15824527110988,703.67804532626633,941.28278237957022,712.09258193653034,954.46476699746893,720.306073619877,966.5881167344786,727.3438636326697,977.46601214925215,732.8815154925685,986.56902888437367,736.64187615566959,994.22439172299732,738.08749292847006,999.23353321777017,736.83807832860509,1001.4231368826385,732.41641978992811,999.82420606340065,334.22480135003303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'209 Plus: Proceeds from Re-financing",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'210 Less: Re-financing Fees",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'211 Less: Early Repayment of Existing Debt",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'212 Common Dividends",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,85.477095708659874,188.678902015326,154.68086446603002,187.98789154279564,153.95989847562612,187.30338993030637,153.27505406757871,186.51842870028156,152.63660315835136,185.78028901187167,152.0473480979723,184.95986163036844,151.50416130411986,184.4528535527628,151.03229858559735,183.8889313500049,150.63350765903579,183.4006699246379,150.31631934603865,182.89297321750746,150.08475636893036,182.68431520522461,149.96521903216683,182.48913880654857,149.9659424158715,182.41990557506961,150.1020866451978,182.42610141858268,150.38521985887792,740.56368780939283,754.43666485007157,915.03064574410337,755.73617156063926,916.03309243970682,757.8570579771058,1131.342235571027,2952.7929212766408,2643.3329642252006,2176.1133879778922,2612.7610967207315,1620.409855486896,929.15824527110988,703.67804532626633,941.28278237957022,712.09258193653034,954.46476699746893,720.306073619877,966.5881167344786,727.3438636326697,977.46601214925215,732.8815154925685,986.56902888437367,736.64187615566959,994.22439172299732,738.08749292847006,999.23353321777017,736.83807832860509,1001.4231368826385,732.41641978992811,999.82420606340065,334.22480135003303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'213 Balance Sheet Section",null,null,null,null,null,"Sum","Driver","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'214 Net Equity Paid In Capital",null,null,null,null,null,"","",1678.6725821346749,1993.3704013088927,2310.1770018988127,2628.569861704907,2949.6342817766381,3272.1246207289869,3597.5048291797652,3925.0679176296335,4252.0662950538699,4584.0216069000353,4917.1246720451718,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'215 Retained Earnings",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-165.41721671286047,1044.854410067873,1572.0968985330817,2842.9833881291629,3436.8571191325013,4790.9769191312898,5459.3685801910387,6888.859755266245,7639.5798718161341,9152.5857535558134,-6098.2105611812131,-23817.479533617377,-29313.157788958695,-31468.213016673813,-34278.107599633367,-36319.62959872534,-39006.72530933316,-40922.361126775315,-40255.067924320116,-38179.587912809438,-36718.769962996434,-34478.405075377093,-32850.976084767601,-30438.793527611531,-28626.707283176092,-26023.788035434045,-24006.978409581923,-21198.546214771279,-18955.092875634586,-16463.473256402649,-14597.358384080813,-12074.164035489677,-9997.4796434682521,-7255.7066063231732,-4945.2195183874846,-2174.9837739983668,-2189.2077690534011,-2182.5093731258248,-2196.7914479540182,-2190.1252687437509,-2607.0040445447348,-2599.0663162571163,-2603.9623607408657,-2595.794538752119,-2600.5968369317743,-2592.2306032626666,-2597.149054051255,-2588.6287101704434,-2593.6654739765418,-2584.987484884819,-2590.1409207081588,-2581.2736983734526,-2586.5457438777571,-2577.5322067005591,-2582.9257265537881,-2573.7396287433958,-2579.2575676291017,-2569.8954775154334,-2575.5408526007805,-2565.9740350051707,-2829.857833112565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'216 Shareholder Loan Balance",null,null,{"$f":"(J440+J442)","v":5036.0177392659716},null,null,"","",3357.3451571312967,4009.8691718907007,4671.1059149075518,5339.0323392652535,6017.9411786028677,6703.041462993624,7399.9783863677767,8106.082190758515,8810.5167889590211,9535.122082452639,10264.895691876174,11131.139198178278,11241.897142736223,10941.856193896874,10768.109311141376,10454.073265861671,10263.384205696646,9929.2907640826506,9720.0114344899448,9367.0934533348482,9137.5179268018728,8764.0071052907551,8512.2769768244125,8118.6666755482374,7842.8804059892445,7422.3480902849533,7120.1479746356508,6672.6565658931331,6341.5799494608182,5864.5683046403001,5501.9132473015015,4994.2100599088326,4597.0998417249402,4052.4248583516187,3617.5032051077665,3033.9968890504683,2557.6605453729353,1931.567110946557,1409.850533278234,737.61541113734063,166.19805953166835,-6.2172489379008766E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'217 Equity Bridge Loan Balance",null,null,{"$f":"UdfInputs!M51","v":1.4583333333333334E-3},null,null,false,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'218 Mezzanine Debt Balance",null,null,{"$f":"E443*E442","v":7.3441925364295422},null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'219 Senior Debt Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'220 Working Capital Facility",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'221 Mezzanine Debt Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'222 Senior Debt Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,48646.723029124681,47745.523805412842,47378.990981117386,46429.569050538586,46013.041602901874,45000.4155612697,44527.925342867326,43458.718700084297,42924.153206297568,41791.982700358873,41188.58930511681,39997.798397236213,39318.762388564792,38039.394582020097,37275.730641374954,35909.745085083661,35052.104409514512,33589.705344906244,32627.686847830919,31066.99351769398,29989.54521648879,28300.899673720731,27094.593264718889,25272.914454449685,23923.304646417739,21953.428013085275,20444.409644760624,18315.100574846805,16629.077071037013,14310.507271513017,12430.344521712716,9913.9594130821861,7823.1695210583384,5088.1680847293846,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'223 Total Debt Balance",null,null,null,null,null,"","",15108.053217505871,17940.3335860347,20791.59298723326,23657.128721306704,26546.708497670319,29449.121543874742,32377.54341543663,35325.611206865426,38268.596599015233,41256.194400736757,44254.121982026976,47834.005995541811,48646.723029124681,47745.523805412842,47378.990981117386,46429.569050538586,46013.041602901874,45000.4155612697,44527.925342867326,43458.718700084297,42924.153206297568,41791.982700358873,41188.58930511681,39997.798397236213,39318.762388564792,38039.394582020097,37275.730641374954,35909.745085083661,35052.104409514512,33589.705344906244,32627.686847830919,31066.99351769398,29989.54521648879,28300.899673720731,27094.593264718889,25272.914454449685,23923.304646417739,21953.428013085275,20444.409644760624,18315.100574846805,16629.077071037013,14310.507271513017,12430.344521712716,9913.9594130821861,7823.1695210583384,5088.1680847293846,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"224 Total Capitalisation",null,null,null,null,null,"","",20144.070956771844,23943.573159234293,27772.875904039625,31624.730922276864,35514.283958049826,39424.287627597354,43375.026630984168,47356.761315253571,51331.179683028124,55375.338090089434,59436.142345948327,64280.034756823319,65038.092518251273,65047.123972480811,65034.08675389507,65041.515267632647,65028.172490834251,65035.572807586868,65022.194920651542,65029.56147178862,65016.140568018804,65023.465122308669,48917.545283863234,29613.8751022703,23163.374568698571,19308.419218734467,15432.660579480465,11577.661615354682,7701.848612745398,3846.8020858744576,3189.421733915533,3196.5052278965986,3182.7646583205251,3189.8090197984807,3176.0099481622833,3183.0073789918501,3169.1474717178098,3176.0966517010152,3162.1713315601637,3169.0593343160954,3155.0718180373233,3161.9235782135947,3147.8757007351305,3154.6849406957372,3140.5794406933146,3147.3510415094379,3133.184256515885,3139.9057891048606,3125.6817940498263,3132.3801899774026,3118.0981151492092,3124.7642943594765,2707.8855185584925,2715.823246846111,2710.9272023623616,2719.0950243511083,2714.2927261714531,2722.6589598405608,2717.7405090519724,2726.260852932784,2721.2240891266856,2729.9020782184084,2724.7486423950686,2733.6158647297748,2728.3438192254703,2737.3573564026683,2731.9638365494393,2741.1499343598316,2735.6319954741257,2744.994085587794,2739.3487105024469,2748.9155280980567,2485.0317299906624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'225 DSRA Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'226 Maintenance Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'227 Operating Reserve Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,731.18355999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'228 VAT Accumulated",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'229 Gross Plant",null,null,null,null,null,"","",19594.626293555517,23202.784960609213,26810.943627662909,30419.721131601989,34027.879798655682,37636.038465709375,41244.197132763067,44852.35579981676,48461.133303755836,52069.291970809529,55677.450637863221,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,59290.559999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'230 Accumulated Depreciation",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14815.249999999995,-32593.549999999988,-38519.649999999987,-42075.309999999983,-45630.969999999979,-49186.629999999976,-52742.289999999972,-56297.949999999968,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,-56890.559999999969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'231 Net IDC Balance",null,null,null,null,null,"","",41.208349763127714,211.41637402512126,413.25412174716348,639.43012803519002,905.21026370301763,1193.7507055172639,1524.4574709924677,1888.0511899086241,2246.3954906247855,2676.2175710710671,3124.7520284138964,3622.0395096824104,3646.9454884116253,3671.8514671408402,3696.7574458700551,3721.66342459927,3746.5694033284849,3771.4753820576998,3796.3813607869147,3821.2873395161296,3846.1933182453445,3871.0992969745594,2965.6432140497122,1874.1147187940528,1526.8758728616428,1328.4949567938827,1130.1140407261225,931.73312465836239,733.35220859060223,534.97129252284208,522.66278878589435,547.56876751510902,572.47474624432368,597.38072497353835,622.28670370275302,647.19268243196768,672.09866116118235,697.00463989039702,721.91061861961168,746.81659734882635,771.72257607804102,796.62855480725568,821.53453353647035,846.44051226568502,871.34649099489968,896.25246972411435,921.15844845332902,946.06442718254368,959.93267743710123,973.80092769165879,987.66917794621634,1001.5374282007739,1015.4056784553314,1029.2739287098889,1043.1421789644464,1057.010429219004,1062.7464655222884,1068.4825018255729,1074.2185381288573,1079.9545744321417,1085.6906107354262,1091.4266470387106,1097.162683341995,1102.8987196452795,1108.6347559485639,1114.3707922518483,1120.1068285551328,1125.8428648584172,1131.5789011617017,1137.3149374649861,1143.0509737682705,1148.787010071555,1154.5230463748394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'232 Net Fee Balance",null,null,null,null,null,"","",508.23631374524285,529.37182491679255,548.67815501698476,565.57966314944281,581.19389639131634,594.49845732955998,606.37202853990811,616.35432729131674,623.65089091937443,629.82855115578252,633.93968340323784,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,636.25169182886316,289.41504738397629,-126.78892594988793,-265.52358372784266,-348.76437839461551,-432.00517306138835,-515.24596772816119,-598.48676239493398,-681.72755706170688,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,-695.60102283950232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'233 Total Net Assets",null,null,null,null,null,"","",20144.070957063886,23943.573159551128,27772.875904427059,31624.730922786621,35514.283958750013,39424.287628556202,43375.026632295441,47356.761317016702,51331.179685299998,55375.338093036378,59436.142349680355,64280.034761511248,64304.940740240461,64329.846718969675,64354.752697698896,64379.658676428109,64404.564655157323,64429.470633886536,64454.37661261575,64479.282591344963,64504.188570074184,64529.094548803398,48461.55182143367,29175.519352844152,22763.44584913379,18926.164138399265,15088.88242766473,11251.600716930197,7414.319006195672,3577.0372954611398,2958.2453259463969,2983.1513046756104,3008.0572834048312,3032.9632621340447,3057.8692408632583,3082.7752195924718,3107.6811983216853,3132.5871770508988,3157.4931557801197,3182.3991345093332,3207.3051132385467,3232.2110919677602,3257.1170706969738,3282.0230494261873,3306.9290281554081,3331.8350068846216,3356.7409856138352,3381.6469643430487,3395.5152145976049,3409.3834648521611,3423.2517151067245,3437.1199653612807,3450.9882156158369,3464.8564658703931,3478.7247161249493,3492.5929663795055,3498.3290026827913,3504.0650389860771,3509.8010752893629,3515.5371115926487,3521.2731478959345,3527.009184199213,3532.7452205024988,3538.4812568057846,3544.2172931090704,3549.9533294123562,3555.6893657156347,3561.4254020189205,3567.1614383222063,3572.8974746254921,3578.6335109287779,3584.3695472320564,3590.1055835353422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'234 Cash Flow Analysis Section",null,null,null,null,null,"Sum","Driver","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'235 Pre tax cash flow with VAT",null,null,null,null,null,"","",-16594.626293555517,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3613.1093621367518,2496.7948123251649,4770.9073774149001,4015.4481253554541,4742.3983174138912,3982.2487787466143,4706.11713867241,3948.3920642560661,4669.447011829343,3914.1084272982021,4632.2925987419376,3879.3060652463182,4594.5472586310298,3843.8823588106784,4556.1998944998668,3807.9503781528356,4517.3194621753428,3771.4594978594405,4477.8355088583894,3734.3638998938809,4437.6959202850903,3696.5975925832245,4396.8909299580928,3658.2548488327379,4355.4808840940505,3619.2877776039677,4313.4149454761064,3579.6704233987589,4270.6318435697312,3539.319546042675,4227.15455641277,3498.3869276952796,4183.0846209677793,3456.847402325141,4138.4243353205611,3414.7304072680708,4093.1419697742676,3371.957461402807,4047.2726849771575,3328.6900397493719,4000.901355470513,2279.5623525112392,1451.2320164673395,1103.8183280725191,1471.4478674054083,1118.7192205295244,1494.0730277398548,1134.673024525184,1516.9642221161082,1150.7543363086502,1540.1123106570044,1166.9753181016304,1563.6101127355846,1183.508854269342,1587.4880110228974,1200.1080021185826,1611.6025672113078,1216.8963753473831,1636.0531535095095,1233.8744817886191,1660.8948150735214,527.10751296194644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'236 VAT Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'237 Pre tax cash flow after VAT Adjustment",null,null,null,null,null,"","",-16594.626293555517,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3613.1093621367518,2496.7948123251649,4770.9073774149001,4015.4481253554541,4742.3983174138912,3982.2487787466143,4706.11713867241,3948.3920642560661,4669.447011829343,3914.1084272982021,4632.2925987419376,3879.3060652463182,4594.5472586310298,3843.8823588106784,4556.1998944998668,3807.9503781528356,4517.3194621753428,3771.4594978594405,4477.8355088583894,3734.3638998938809,4437.6959202850903,3696.5975925832245,4396.8909299580928,3658.2548488327379,4355.4808840940505,3619.2877776039677,4313.4149454761064,3579.6704233987589,4270.6318435697312,3539.319546042675,4227.15455641277,3498.3869276952796,4183.0846209677793,3456.847402325141,4138.4243353205611,3414.7304072680708,4093.1419697742676,3371.957461402807,4047.2726849771575,3328.6900397493719,4000.901355470513,2279.5623525112392,1451.2320164673395,1103.8183280725191,1471.4478674054083,1118.7192205295244,1494.0730277398548,1134.673024525184,1516.9642221161082,1150.7543363086502,1540.1123106570044,1166.9753181016304,1563.6101127355846,1183.508854269342,1587.4880110228974,1200.1080021185826,1611.6025672113078,1216.8963753473831,1636.0531535095095,1233.8744817886191,1660.8948150735214,527.10751296194644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'238 Taxes on All-Equity Cash Flow",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3722.8011228140576,-4480.0047217186748,-712.55115538930067,342.64255955983299,81.164605643278264,329.40838375452313,68.739222802726999,315.96766829340777,1063.5443087008312,1511.2250008504952,1252.1713878224323,1497.3379990882595,1239.1149642468222,1483.2426270740307,1225.845475912176,1468.9238026561652,1212.3533351076876,1454.3567477507258,1198.612890119728,1439.5621476402757,1184.6752770737166,1424.5639127156519,1170.532246789724,1409.3666182864731,1156.1916315733361,1393.9535908035027,1141.6293785582429,1378.3501675076095,1126.8987080732009,1362.5729617914653,633.31241608148684,496.11771321668573,373.63357642018173,503.06933439401269,378.73175359895549,510.8293488790473,384.11655507044259,518.66475243895275,389.54397465086765,526.58870191456731,395.01943997461865,534.64229392389893,400.60051498011285,542.81052638803249,406.20292397022013,551.0681461073782,411.86866839697029,559.4411828318805,417.59789627911266,567.95695510750465,89.496063050547662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'239 After-Tax Cash Flow",null,null,null,null,null,"","",-16594.626293555517,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.1586670536954,-3608.777503939079,-3608.1586670536954,-3608.1586670536954,-3613.1093621367518,2496.7948123251649,4770.9073774149001,4015.4481253554541,4742.3983174138912,3982.2487787466143,4706.11713867241,3948.3920642560661,4669.447011829343,3914.1084272982021,4632.2925987419376,7602.1071880603758,9074.5519803497045,4556.4335141999791,4213.5573349400338,3726.7857725095573,4187.9110784208196,3702.7202750567135,4161.8678405649816,2670.8195911930497,2926.4709194345951,2444.4262047607922,2899.5529308698333,2419.1398845859158,2872.2382570200198,2393.4423016917917,2844.4911428199412,2367.3170882910713,2816.2750958190054,2340.706655922947,2787.5924087724943,2313.711650621563,2758.5207082521274,2286.315155535417,2729.057717034088,2258.5387756947348,2699.1883789707649,2230.3280828445641,2668.922517469548,2201.791331676171,2638.3283936790476,1646.2499364297523,955.11430325065373,730.18475165233735,968.37853301139558,739.98746693056887,983.24367886080745,750.55646945474143,998.29946967715546,761.21036165778253,1013.5236087424371,771.95587812701172,1028.9678188116857,782.90833928922916,1044.6774846348649,793.90507814836246,1060.5344211039296,805.02770695041283,1076.611970677629,816.27658550950639,1092.9378599660167,437.61144991139878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'240 Pre-tax Debt Cash Flow",null,null,null,null,null,"","",-15599.816904052675,-2707.0671574371054,-2708.3641064617359,-2710.0236061433179,-2710.9942121133054,-2712.1304288632659,-2713.6765744982636,-2715.0401940258103,-2715.8850259429701,-2717.7920322247846,-2718.7751537853519,-3272.7102767880579,1451.4259216772093,3203.8073060889242,2626.4763088959521,3192.0093893967887,2614.1671866682518,3180.3178629522072,2602.4671723263732,3166.9164954256412,2591.5519255170589,3154.3078521794541,2581.4704166087463,3140.299313672268,2572.1710390841877,3131.6169023879793,2564.0842642157636,3121.9686128851745,2557.2413682259476,3113.6089613682334,2551.7888274650759,3104.9217116495947,2547.7965649832513,3101.3254430973188,2545.7142889160596,3097.9634173822824,2545.6831845714587,3096.7496213771055,2547.9618583513243,3096.8235318615971,2552.7479067906656,3101.7938457431205,2557.3342239054286,3101.8336286633289,2559.9241418420102,3103.4688725493106,2565.435851014101,2894.2948623317143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'241 Debt Tax Shield",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1106.793747338314,1183.9299300575403,817.36493436979811,733.9841070043899,716.36232443168512,701.25365365959362,682.08364992098575,665.63077931606369,557.89181473546023,525.03764971430292,499.91840968454147,480.31116611194881,455.39867917083438,433.93676641844684,406.66494802343431,383.13681593517799,353.24078660906855,328.95491706224408,294.68629701349641,266.29617571450279,230.23830119574336,199.05249681115214,159.50564493817541,125.27892831492123,81.86587254885184,44.465421180734495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'242 After-tax Debt Cash Flow",null,null,null,null,null,"","",-14599.816904052675,-2707.0671574371054,-2708.3641064617359,-2710.0236061433179,-2710.9942121133054,-2712.1304288632659,-2713.6765744982636,-2715.0401940258103,-2715.8850259429701,-2717.7920322247846,-2718.7751537853519,-3272.7102767880579,1451.4259216772093,3203.8073060889242,2626.4763088959521,3192.0093893967887,2614.1671866682518,3180.3178629522072,2602.4671723263732,3166.9164954256412,2591.5519255170589,3154.3078521794541,1474.6766692704323,1956.3693836147277,1754.8061047143897,2397.6327953835894,1847.7219397840786,2420.714959225581,1875.1577183049617,2447.9781820521698,1993.8970127296157,2579.8840619352918,2047.8781552987098,2621.0142769853701,2090.3156097452252,2664.0266509638354,2139.0182365480246,2713.6128054419278,2194.7210717422558,2767.8686147993531,2258.061609777169,2835.4976700286179,2327.0959227096855,2902.7811318521767,2400.4184969038347,2978.1899442343893,2483.5699784652493,2849.8294411509796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'243 Pre tax DSRA Cash",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'244 MRA cash flow",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'245 Cash Sweep (Senior and Mezzanine)",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'246 Tax adjustment (Taxes - EBT x Tax)",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380.00180601327293,1365.1676703817338,1113.6706764710573,1349.4019300250602,620.00085923213669,482.74641062116314,359.97860649463007,489.11091740186032,364.36166132929918,496.00384882823658,368.5330178221792,502.32860092302838,372.09759688035501,508.01357639686591,374.89022285990563,512.80049305225339,376.76627639615776,516.81953913040365,377.4484103720938,519.48890083268975,376.740677894827,520.70754117991567,374.39720484781469,519.98931521827808,36.236274397722859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'247 Total Equity cash flow Before EBL, Refinancing",null,null,null,null,null,"","",-1994.8093895028414,-901.09150961658997,-899.79456059195945,-898.75389779576108,-897.16445494038999,-896.02823819042942,-894.48209255543179,-893.1184730278851,-892.89247799610894,-890.36663482891072,-889.38351326834345,-340.39908534869392,1045.3688906479556,1567.1000713259759,1388.971816459502,1550.3889280171024,1368.0815920783625,1525.7992757202028,1345.9248919296929,1502.5305164037018,1322.5565017811432,1477.9847465624835,1297.8356486375719,1454.2479449587618,1271.7113197264907,1424.5829921118875,1243.866113937072,1395.3508492901683,1214.2181296334929,1364.226547490156,1182.575072428805,1332.7742086354956,1148.8010275999732,1295.5654868607739,1112.5405599166784,1257.5174667117681,1073.604593032509,1216.6653240990008,1031.7085650474346,1173.8083117081342,986.57163925200939,1125.3607106696495,941.05270378985097,1081.2509923044504,896.92326048313089,1034.9554627712505,849.29455625396986,1198.8471074425534,2991.9556553895341,2682.1050145954237,2215.0193632783148,2651.4994254454527,1659.5614932791025,968.48560584617633,743.83972157788901,982.33695000354794,754.35755920022518,998.06917891161811,766.14000670300481,1014.6356211930798,778.65673942829517,1032.0987342601384,792.08509524172473,1050.8096196833312,806.74257787318425,1070.6684718924937,822.65959174648879,1092.1136663786181,840.15569745255607,1115.3456123295937,859.47727694080436,1140.9054998552433,490.87123856422357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'248 Pre tax EBL cash flow",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'249 Equity Cash Flow After EBL",null,null,null,null,null,"","",-1994.8093895028414,-901.09150961658997,-899.79456059195945,-898.75389779576108,-897.16445494038999,-896.02823819042942,-894.48209255543179,-893.1184730278851,-892.89247799610894,-890.36663482891072,-889.38351326834345,-340.39908534869392,1045.3688906479556,1567.1000713259759,1388.971816459502,1550.3889280171024,1368.0815920783625,1525.7992757202028,1345.9248919296929,1502.5305164037018,1322.5565017811432,1477.9847465624835,1297.8356486375719,1454.2479449587618,1271.7113197264907,1424.5829921118875,1243.866113937072,1395.3508492901683,1214.2181296334929,1364.226547490156,1182.575072428805,1332.7742086354956,1148.8010275999732,1295.5654868607739,1112.5405599166784,1257.5174667117681,1073.604593032509,1216.6653240990008,1031.7085650474346,1173.8083117081342,986.57163925200939,1125.3607106696495,941.05270378985097,1081.2509923044504,896.92326048313089,1034.9554627712505,849.29455625396986,1198.8471074425534,2991.9556553895341,2682.1050145954237,2215.0193632783148,2651.4994254454527,1659.5614932791025,968.48560584617633,743.83972157788901,982.33695000354794,754.35755920022518,998.06917891161811,766.14000670300481,1014.6356211930798,778.65673942829517,1032.0987342601384,792.08509524172473,1050.8096196833312,806.74257787318425,1070.6684718924937,822.65959174648879,1092.1136663786181,840.15569745255607,1115.3456123295937,859.47727694080436,1140.9054998552433,490.87123856422357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'250 Shareholder Loan Cash Flow",null,null,null,null,null,"","",-3357.3451571312967,-629.39563701027714,-633.61319983271471,-636.7857182583183,-642.1288387782314,-644.98067653340399,-650.76041551797437,-655.12617550687185,-653.99675345800949,-663.91062228078999,-666.20612887385187,-795.52978042473501,341.90838283463967,754.71560806130401,618.72345786412006,751.95156617118266,615.83959390250459,749.21355972122547,613.10021627031495,746.07371480112636,610.54641263340568,743.12115604748692,608.18939239188956,739.83944652147409,606.01664521647945,737.81141421105133,604.12919434238938,735.55572540001958,602.53403063614314,733.60267969855158,601.26527738415461,731.5718928700303,600.33902547572143,730.73726082089854,599.86087612866766,729.95655522619461,599.86376966348621,729.67962230027842,600.40834658079154,729.7044056743307,601.54087943551167,173.03381221187558,-1.1572621714719946,-1.4621154448800311,-1.7796315265407907,-2.071137158423058,-2.3662388670376884,-2.6215543331225062,-2.8320421528579356,-2.9641840425998103,-3.0465664870370506,-2.9923587855777689,-2.8413132301943178,-2.5002172918166572,-1.9974168672355479,-1.2517321697065924,-0.2400896508828407,1.0732981873126035,2.7418055507322014,4.7855426108755541,7.3195122556910484,10.287552137588953,13.912267517126651,18.12073627936272,23.016912503744731,28.511141116062152,35.107897026359076,42.243613589254018,50.769950545675798,59.824682862241957,70.607642891931988,82.321845829553922,95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'251 Re-financing Cash Flow",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'252 Equity cash flow  after EBL",null,null,null,null,null,"","",-5352.1545466341377,-1530.4871466268671,-1533.4077604246741,-1535.5396160540795,-1539.2932937186215,-1541.0089147238334,-1545.242508073406,-1548.2446485347568,-1546.8892314541185,-1554.2772571097007,-1555.5896421421953,-1135.9288657734289,1387.2772734825953,2321.8156793872799,2007.695274323622,2302.340494188285,1983.921185980867,2275.0128354414283,1959.0251082000077,2248.604231204828,1933.1029144145489,2221.1059026099701,1906.0250410294616,2194.087391480236,1877.7279649429702,2162.3944063229387,1847.9953082794614,2130.9065746901879,1816.7521602696361,2097.8292271887076,1783.8403498129596,2064.3461015055259,1749.1400530756946,2026.3027476816724,1712.4014360453461,1987.4740219379628,1673.4683626959952,1946.3449463992793,1632.1169116282263,1903.5127173824649,1588.1125186875211,1298.3945228815251,939.89544161837898,1079.7888768595703,895.14362895659008,1032.8843256128275,846.92831738693212,1196.2255531094308,2989.1236132366762,2679.1408305528239,2211.9727967912777,2648.5070666598749,1656.7201800489081,965.9853885543597,741.84230471065348,981.0852178338414,754.11746954934233,999.14247709893073,768.88181225373705,1019.4211638039554,785.97625168398622,1042.3862863977274,805.99736275885141,1068.930355962694,829.75949037692897,1099.1796130085559,857.76748877284786,1134.357279967872,890.92564799823185,1175.1702951918355,930.08491983273632,1223.2273456847972,586.19790396336327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'253 Issue by Issue Section - Sculpting Analysis",null,null,null,null,null,"Debt Issues","","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'254 Debt Commitment by Issue",null,null,null,null,null," Issue 1",47834.006000129113," Issue 2",0," Issue 3",0," Issue 4",0," Issue 5",0," Issue 6",0," Issue 7",0," Issue 8",0," Issue 9",0," Issue 10",0," Issue 11",0," Issue 12",0," Debt Tot",0," Sum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'255 Percent of Debt Applied",null,null,null,null,null," Issue 1",1," Issue 2",0," Issue 3",0," Issue 4",0," Issue 5",0," Issue 6",0," Issue 7",0," Issue 8",0," Issue 9",0," Issue 10",0," Issue 11",0," Issue 12",0," Capture Issue Number",1," Up Front Sum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'256 Commitment Fee by Debt Issue",null,null,null,null,null," Issue 1",true," Issue 2",false," Issue 3",false," Issue 4",false," Issue 5",false," Issue 6",false," Issue 7",false," Issue 8",false," Issue 9",false," Issue 10",false," Issue 11",false," Issue 12",false," Total Commitment Fee",157.91163183334066," Commitment Fee Sum",2.3120084256253595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'257 Debt at COD by Issue",null,null,null,null,null," Issue 1",47834.006000129113," Issue 2",0," Issue 3",0," Issue 4",0," Issue 5",0," Issue 6",0," Issue 7",0," Issue 8",0," Issue 9",0," Issue 10",0," Issue 11",0," Issue 12",0," Debt at COD",2.3120084256253595," Sum of Debt at COD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B972","v":"'258 PV of CFADS by Issue"},null,null,null,null,null," Issue 1",61971.5989934709," Issue 2",77865.571337831279," Issue 3",100284.54332714634," Issue 4",0," Issue 5",0," Issue 6",0," Issue 7",0," Issue 8",0," Issue 9",0," Issue 10",0," Issue 11",0," Issue 12",0," Balloon Debt at COD",0," Sum of Balloon",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'259 Sculpt Switch",null,null,null,null,null," Issue 1",true," Issue 2",true," Issue 3",true," Issue 4",false," Issue 5",false," Issue 6",false," Issue 7",false," Issue 8",false," Issue 9",false," Issue 10",false," Issue 11",false," Issue 12",false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'260 Debt Tenure",null,null,null,null,null," Issue 1",36," Issue 2",34," Issue 3",36," Issue 4",36," Issue 5",0," Issue 6",0," Issue 7",0," Issue 8",0," Issue 9",0," Issue 10",0," Issue 11",0," Issue 12",0," Max Tenure",36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'261 LLCR by Issue",null,null,null,null,null," Issue 1",5," Issue 2",5," Issue 3",5," Issue 4",0," Issue 5",0," Issue 6",0," Issue 7",0," Issue 8",0," Issue 9",0," Issue 10",0," Issue 11",0," Issue 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'262 Refinance Start by Issue",null,null,null,null,null," Issue 1",0," Issue 2",0," Issue 3",0," Issue 4",0," Issue 5",0," Issue 6",0," Issue 7",0," Issue 8",0," Issue 9",0," Issue 10",0," Issue 11",0," Issue 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'263 Issue by Issue Debt Balance",null,null,null,null,null,"Sum","Driver","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'264 Opening Debt Balance - Issue 1",null,null,null,null,null,"","",0,15108.053217797918,17940.333586351404,20791.592987619308,23657.128721812547,26546.708498362434,29449.121544819693,32377.543416725952,35325.611208596172,38268.596601242913,41256.194403623776,44254.121985680744,47834.006000129113,48646.723029124681,47745.523805412842,47378.990981117386,46429.569050538586,46013.041602901874,45000.4155612697,44527.925342867326,43458.718700084297,42924.153206297568,41791.982700358873,41188.58930511681,39997.798397236213,39318.762388564792,38039.394582020097,37275.730641374954,35909.745085083661,35052.104409514512,33589.705344906244,32627.686847830919,31066.99351769398,29989.54521648879,28300.899673720731,27094.593264718889,25272.914454449685,23923.304646417739,21953.428013085275,20444.409644760624,18315.100574846805,16629.077071037013,14310.507271513017,12430.344521712716,9913.9594130821861,7823.1695210583384,5088.1680847293846,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'265 Add: Debt Draws - Issue 1",null,null,null,null,null,"","",15108.053217797918,2832.280368553485,2851.2594012679047,2865.5357341932381,2889.5797765498874,2902.413046457259,2928.4218719062583,2948.0677918702199,2942.9853926467372,2987.5978023808661,2997.9275820569655,3579.8840144483729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'266 Less: Debt Repayments - Issue 1",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,812.71702899556885,-901.19922371183702,-366.53282429545879,-949.42193057879604,-416.52744763671217,-1012.6260416321775,-472.49021840237083,-1069.2066427830309,-534.56549378672707,-1132.1705059386979,-603.39339524206616,-1190.790907880594,-679.03600867141995,-1279.3678065446982,-763.66394064514361,-1365.9855562912937,-857.64067556914915,-1462.3990646082648,-962.0184970753271,-1560.6933301369393,-1077.4483012051885,-1688.6455427680578,-1206.3064090018408,-1821.6788102692035,-1349.6098080319464,-1969.8766333324647,-1509.0183683246521,-2129.3090699138202,-1686.023503809794,-2318.5697995239948,-1880.1627498003013,-2516.3851086305285,-2090.7898920238472,-2735.0014363289542,-2324.6538729292424,-2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'267 Less: Cash Sweep - Issue 1",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'268 Closing Balance - Issue 1",null,null,null,null,null,"","",15108.053217797918,17940.333586351404,20791.592987619308,23657.128721812547,26546.708498362434,29449.121544819693,32377.543416725952,35325.611208596172,38268.596601242913,41256.194403623776,44254.121985680744,47834.006000129113,48646.723029124681,47745.523805412842,47378.990981117386,46429.569050538586,46013.041602901874,45000.4155612697,44527.925342867326,43458.718700084297,42924.153206297568,41791.982700358873,41188.58930511681,39997.798397236213,39318.762388564792,38039.394582020097,37275.730641374954,35909.745085083661,35052.104409514512,33589.705344906244,32627.686847830919,31066.99351769398,29989.54521648879,28300.899673720731,27094.593264718889,25272.914454449685,23923.304646417739,21953.428013085275,20444.409644760624,18315.100574846805,16629.077071037013,14310.507271513017,12430.344521712716,9913.9594130821861,7823.1695210583384,5088.1680847293846,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'269 Interest Rate - Issue 1",null,null,null,null,null,"","",6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,4.7333333333333338E-2,4.7333333333333331E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7111111111111111E-2,4.7333333333333338E-2,4.7333333333333338E-2,4.7333333333333338E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'270 Interest Expense - Issue 1",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,2264.1429506727782,2302.6080823770872,2259.9434846004933,2242.5874588179927,2197.6397390315396,2167.6918213200297,2129.9769539240024,2097.7098526426103,2056.9864317303318,2022.1373462407564,1978.0770213666801,1949.508405791674,1893.1350304127677,1852.2490958432813,1800.42032357062,1755.9830565938805,1699.6006926567984,1651.2098967599688,1589.7703303897486,1544.2283815126557,1470.348263778063,1412.679900329261,1339.4078799142187,1276.2846071130789,1196.0733765395125,1126.872988044641,1038.9434900266722,967.51446194777668,866.72440298087167,783.22404621912574,677.17147410512746,585.44852003280039,469.13424981816297,368.46743622035655,240.78197808485834,130.78065053157204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'271 Opening Debt Balance - Issue 2",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'272 Add: Debt Draws - Issue 2",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'273 Less: Debt Repayments - Issue 2",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'274 Less: Cash Sweep - Issue 2",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'275 Closing Balance - Issue 2",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'276 Interest Rate - Issue 2",null,null,null,null,null,"","",3.5416666666666665E-3,3.6668981481481483E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,3.6668981481481483E-3,3.2925925925925926E-3,3.6668981481481483E-3,3.5416666666666665E-3,3.6668981481481483E-3,2.8958333333333332E-2,2.8944675925925926E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8819444444444443E-2,2.8958333333333332E-2,2.8958333333333332E-2,2.8958333333333332E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'277 Interest Expense - Issue 2",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'278 Opening Debt Balance - Issue 3",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'279 Add: Debt Draws - Issue 3",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'280 Less: Debt Repayments - Issue 3",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'281 Less: Cash Sweep - Issue 3",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'282 Closing Balance - Issue 3",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'283 Interest Rate - Issue 3",null,null,null,null,null,"","",2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,2.5833333333333333E-3,2.3333333333333331E-3,2.5833333333333333E-3,2.4999999999999996E-3,2.5833333333333333E-3,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5166666666666667E-2,1.5250000000000001E-2,1.5250000000000001E-2,1.5250000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'284 Interest Expense - Issue 3",null,null,null,null,{"$f":"K509*K504","v":0},"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'285 Opening Debt Balance - Issue 4",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'286 Add: Debt Draws - Issue 4",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'287 Less: Debt Repayments - Issue 4",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'288 Less: Cash Sweep - Issue 4",null,null,null,null,null,"","","","","","","","","","","","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'289 Closing Balance - Issue 4",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'290 Interest Rate - Issue 4",null,null,null,null,null,"","",6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,6.8888888888888888E-3,6.2222222222222227E-3,6.8888888888888888E-3,6.6666666666666662E-3,6.8888888888888888E-3,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.0444444444444443E-2,4.066666666666667E-2,4.066666666666667E-2,4.066666666666667E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'291 Interest Expense - Issue 4",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'292 Opening Debt Balance - Issue 5",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'293 Add: Debt Draws - Issue 5",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'294 Less: Debt Repayments - Issue 5",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'295 Less: Cash Sweep - Issue 5",null,null,null,null,null,"","","","","","","","","","","","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'296 Closing Balance - Issue 5",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'297 Interest Rate - Issue 5",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'298 Interest Expense - Issue 5",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'299 VAT, EBL and Shareholder Loan Balance",null,null,null,null,null,"Sum","Driver","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'300 EBL Opening Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'301 EBL Draws",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'302 EBL Interest Capitalised",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'303 EBL Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'304 EBL Closing Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'305 Shareholder Loan Opening Balance",null,null,null,null,null,"","",0,3357.3451571312967,4009.8691718907007,4671.1059149075518,5339.0323392652535,6017.9411786028677,6703.041462993624,7399.9783863677767,8106.082190758515,8810.5167889590211,9535.122082452639,10264.895691876174,11131.139198178278,11241.897142736223,10941.856193896874,10768.109311141376,10454.073265861671,10263.384205696646,9929.2907640826506,9720.0114344899448,9367.0934533348482,9137.5179268018728,8764.0071052907551,8512.2769768244125,8118.6666755482374,7842.8804059892445,7422.3480902849533,7120.1479746356508,6672.6565658931331,6341.5799494608182,5864.5683046403001,5501.9132473015015,4994.2100599088326,4597.0998417249402,4052.4248583516187,3617.5032051077665,3033.9968890504683,2557.6605453729353,1931.567110946557,1409.850533278234,737.61541113734063,166.19805953166835,-6.2172489379008766E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'306 Shareholder Loan Draws",null,null,null,null,null,"","",3357.3451571312967,629.39563701027714,633.61319983271471,636.7857182583183,642.1288387782314,644.98067653340399,650.76041551797437,655.12617550687185,653.99675345800949,663.91062228078999,666.20612887385187,795.52978042473501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'307 Shareholder Loan Interest Capitalised",null,null,null,null,null,"","",0,23.12837774912671,27.623543184135936,31.140706099383678,36.780000559382856,40.119607857352449,46.176507856178297,50.977628883866906,50.437844742497433,60.694671212828808,63.567480549684255,70.7137258773692,452.66632739258336,454.6746592219547,444.97657510862138,437.91552089147808,425.15053373747992,415.1201181072297,403.82088667760968,393.15573364602983,380.97088610043011,369.61033453636975,356.45926392554719,346.22914524529955,330.23037565748649,317.27909850676048,301.92907869308738,288.06431665750222,271.45741420382791,256.5910348780335,238.61022004535613,223.86870547736058,203.22880729182947,186.06227744757669,164.93922288481536,146.4502391688965,123.52742598595353,103.58618787390023,78.691768912468717,57.469283533437348,30.123527829839382,6.8357526802072295,-1.1572621714719884,-1.4621154448800311,-1.7796315265407907,-2.071137158423058,-2.3662388670376884,-2.6215543331225062,-2.8320421528579356,-2.9641840425998103,-3.0465664870370506,-2.9923587855777689,-2.8413132301943178,-2.5002172918166572,-1.9974168672355479,-1.2517321697065924,-0.2400896508828407,1.0732981873126035,2.7418055507322014,4.7855426108755541,7.3195122556910484,10.287552137588953,13.912267517126651,18.12073627936272,23.016912503744731,28.511141116062152,35.107897026359076,42.243613589254018,50.769950545675798,59.824682862241957,70.607642891931988,82.321845829553922,95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'308 Shareholder Loan Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-341.90838283463967,-754.71560806130401,-618.72345786412006,-751.95156617118266,-615.83959390250459,-749.21355972122547,-613.10021627031495,-746.07371480112636,-610.54641263340568,-743.12115604748692,-608.18939239188956,-739.83944652147409,-606.01664521647945,-737.81141421105133,-604.12919434238938,-735.55572540001958,-602.53403063614314,-733.60267969855158,-601.26527738415461,-731.5718928700303,-600.33902547572143,-730.73726082089854,-599.86087612866766,-729.95655522619461,-599.86376966348621,-729.67962230027842,-600.40834658079154,-729.7044056743307,-601.54087943551167,-173.03381221187558,1.1572621714719946,1.4621154448800311,1.7796315265407907,2.071137158423058,2.3662388670376884,2.6215543331225062,2.8320421528579356,2.9641840425998103,3.0465664870370506,2.9923587855777689,2.8413132301943178,2.5002172918166572,1.9974168672355479,1.2517321697065924,0.2400896508828407,-1.0732981873126035,-2.7418055507322014,-4.7855426108755541,-7.3195122556910484,-10.287552137588953,-13.912267517126651,-18.12073627936272,-23.016912503744731,-28.511141116062152,-35.107897026359076,-42.243613589254018,-50.769950545675798,-59.824682862241957,-70.607642891931988,-82.321845829553922,-95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'309 Shareholder Loan Closing Balance",null,null,null,null,null,"","",3357.3451571312967,4009.8691718907007,4671.1059149075518,5339.0323392652535,6017.9411786028677,6703.041462993624,7399.9783863677767,8106.082190758515,8810.5167889590211,9535.122082452639,10264.895691876174,11131.139198178278,11241.897142736223,10941.856193896874,10768.109311141376,10454.073265861671,10263.384205696646,9929.2907640826506,9720.0114344899448,9367.0934533348482,9137.5179268018728,8764.0071052907551,8512.2769768244125,8118.6666755482374,7842.8804059892445,7422.3480902849533,7120.1479746356508,6672.6565658931331,6341.5799494608182,5864.5683046403001,5501.9132473015015,4994.2100599088326,4597.0998417249402,4052.4248583516187,3617.5032051077665,3033.9968890504683,2557.6605453729353,1931.567110946557,1409.850533278234,737.61541113734063,166.19805953166835,-6.2172489379008766E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'310 VAT Loan Opening Balance",null,null,null,null,null,"","",0,3357.3451571312967,4009.8691718907007,4671.1059149075518,5339.0323392652535,6017.9411786028677,6703.041462993624,7399.9783863677767,8106.082190758515,8810.5167889590211,9535.122082452639,10264.895691876174,11131.139198178278,11241.897142736223,10941.856193896874,10768.109311141376,10454.073265861671,10263.384205696646,9929.2907640826506,9720.0114344899448,9367.0934533348482,9137.5179268018728,8764.0071052907551,8512.2769768244125,8118.6666755482374,7842.8804059892445,7422.3480902849533,7120.1479746356508,6672.6565658931331,6341.5799494608182,5864.5683046403001,5501.9132473015015,4994.2100599088326,4597.0998417249402,4052.4248583516187,3617.5032051077665,3033.9968890504683,2557.6605453729353,1931.567110946557,1409.850533278234,737.61541113734063,166.19805953166835,-6.2172489379008766E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'311 VAT Loan Draws",null,null,null,null,null,"","",3357.3451571312967,629.39563701027714,633.61319983271471,636.7857182583183,642.1288387782314,644.98067653340399,650.76041551797437,655.12617550687185,653.99675345800949,663.91062228078999,666.20612887385187,795.52978042473501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'312 VAT Loan Interest Capitalised",null,null,null,null,null,"","",0,23.12837774912671,27.623543184135936,31.140706099383678,36.780000559382856,40.119607857352449,46.176507856178297,50.977628883866906,50.437844742497433,60.694671212828808,63.567480549684255,70.7137258773692,452.66632739258336,454.6746592219547,444.97657510862138,437.91552089147808,425.15053373747992,415.1201181072297,403.82088667760968,393.15573364602983,380.97088610043011,369.61033453636975,356.45926392554719,346.22914524529955,330.23037565748649,317.27909850676048,301.92907869308738,288.06431665750222,271.45741420382791,256.5910348780335,238.61022004535613,223.86870547736058,203.22880729182947,186.06227744757669,164.93922288481536,146.4502391688965,123.52742598595353,103.58618787390023,78.691768912468717,57.469283533437348,30.123527829839382,6.8357526802072295,-1.1572621714719884,-1.4621154448800311,-1.7796315265407907,-2.071137158423058,-2.3662388670376884,-2.6215543331225062,-2.8320421528579356,-2.9641840425998103,-3.0465664870370506,-2.9923587855777689,-2.8413132301943178,-2.5002172918166572,-1.9974168672355479,-1.2517321697065924,-0.2400896508828407,1.0732981873126035,2.7418055507322014,4.7855426108755541,7.3195122556910484,10.287552137588953,13.912267517126651,18.12073627936272,23.016912503744731,28.511141116062152,35.107897026359076,42.243613589254018,50.769950545675798,59.824682862241957,70.607642891931988,82.321845829553922,95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'313 VAT Loan Repayment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-341.90838283463967,-754.71560806130401,-618.72345786412006,-751.95156617118266,-615.83959390250459,-749.21355972122547,-613.10021627031495,-746.07371480112636,-610.54641263340568,-743.12115604748692,-608.18939239188956,-739.83944652147409,-606.01664521647945,-737.81141421105133,-604.12919434238938,-735.55572540001958,-602.53403063614314,-733.60267969855158,-601.26527738415461,-731.5718928700303,-600.33902547572143,-730.73726082089854,-599.86087612866766,-729.95655522619461,-599.86376966348621,-729.67962230027842,-600.40834658079154,-729.7044056743307,-601.54087943551167,-173.03381221187558,1.1572621714719946,1.4621154448800311,1.7796315265407907,2.071137158423058,2.3662388670376884,2.6215543331225062,2.8320421528579356,2.9641840425998103,3.0465664870370506,2.9923587855777689,2.8413132301943178,2.5002172918166572,1.9974168672355479,1.2517321697065924,0.2400896508828407,-1.0732981873126035,-2.7418055507322014,-4.7855426108755541,-7.3195122556910484,-10.287552137588953,-13.912267517126651,-18.12073627936272,-23.016912503744731,-28.511141116062152,-35.107897026359076,-42.243613589254018,-50.769950545675798,-59.824682862241957,-70.607642891931988,-82.321845829553922,-95.326665399139685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'314 VAT Loan Closing Balance",null,null,null,null,null,"","",3357.3451571312967,4009.8691718907007,4671.1059149075518,5339.0323392652535,6017.9411786028677,6703.041462993624,7399.9783863677767,8106.082190758515,8810.5167889590211,9535.122082452639,10264.895691876174,11131.139198178278,11241.897142736223,10941.856193896874,10768.109311141376,10454.073265861671,10263.384205696646,9929.2907640826506,9720.0114344899448,9367.0934533348482,9137.5179268018728,8764.0071052907551,8512.2769768244125,8118.6666755482374,7842.8804059892445,7422.3480902849533,7120.1479746356508,6672.6565658931331,6341.5799494608182,5864.5683046403001,5501.9132473015015,4994.2100599088326,4597.0998417249402,4052.4248583516187,3617.5032051077665,3033.9968890504683,2557.6605453729353,1931.567110946557,1409.850533278234,737.61541113734063,166.19805953166835,-6.2172489379008766E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'315 Other Outputs",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,1451.4259216772093,3203.8107804237384,2626.4876177516667,3192.0275036850194,2614.1937160288721,3180.3515571466655,2602.5098883024702,3166.9666811581137,2591.6115122573842,3154.3750569909389,2581.547243059053,3140.3841349894565,2572.2651328072675,3131.7183901837507,2564.1952841940952,3122.0866442849583,2557.3686095964426,3113.7426501231707,2551.9312167342227,3105.0705076009363,2547.9526610427038,3101.4863396337519,2545.8823268912888,3098.1352040737379,2545.8610922092316,3096.9300966748115,2548.1472942773553,3097.0111264324896,2552.9382643525428,3101.9840970928494,2557.5267606519174,3101.9924505423278,2560.0506375764039,3103.5596448765914,2565.4938289397664,3107.8739689156446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'316 Non Capture Sculpted Debt Service",null,null,null,null,null,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'317 Capture Debt Service/Issue No.",null,null,null,null,null,1,"",0,0,0,0,0,0,0,0,0,0,0,0,1451.4259216772093,3203.8107804237384,2626.4876177516667,3192.0275036850194,2614.1937160288721,3180.3515571466655,2602.5098883024702,3166.9666811581137,2591.6115122573842,3154.3750569909389,2581.547243059053,3140.3841349894565,2572.2651328072675,3131.7183901837507,2564.1952841940952,3122.0866442849583,2557.3686095964426,3113.7426501231707,2551.9312167342227,3105.0705076009363,2547.9526610427038,3101.4863396337519,2545.8823268912888,3098.1352040737379,2545.8610922092316,3096.9300966748115,2548.1472942773553,3097.0111264324896,2552.9382643525428,3101.9840970928494,2557.5267606519174,3101.9924505423278,2560.0506375764039,3103.5596448765914,2565.4938289397664,3107.8739689156446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'318 LLCR for sculpting",null,null,null,null,null,"","",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'319 VAT Calculations",null,null,null,null,null,"","","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'320 VAT Base",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'321 VAT Rate",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1036","v":"'322 VAT Payments"},null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'323 VAT Refunds",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'324 VAT Accumulated",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'325 VAT Without IDC",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'326 VAT Refunds Without IDC",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'327 VAT Interest Rate",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'328 VAT IDC",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'329 VAT Interest Expense",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'330 Total Registration and Other Fees",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'331 Total Fee Base",null,null,null,null,null,47834.006000129113,"",47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,47834.005999552268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'332 Total Fee Percent",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'333 Total Fixed Fee",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'334 ECA S-Curve",null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'335 Total Pro-Rata Funding (Excl Equity First)",null,null,null,null,null,"","",20144.07095706389,3776.3738247379797,3801.6792016905392,3820.7143122576508,3852.7730353998495,3869.8840619430116,3904.5624958750109,3930.7570558269599,3923.9805235289828,3983.4637365078215,3997.2367760759539,4773.1786859311633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'336 ECA Draws from S-Curve",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'337 Pro-Rata Equity Draws",null,null,null,null,null,"","",5036.0177392659716,944.09345618449481,950.41980042263469,955.17857806441259,963.19325884996226,967.47101548575279,976.14062396875261,982.68926395673986,980.99513088224558,995.86593412695527,999.30919401898836,1193.2946714827906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'338 Remaining Pro-Rata Funding",null,null,null,null,null,"","",15108.053217797918,2832.280368553485,2851.2594012679047,2865.5357341932381,2889.5797765498874,2902.413046457259,2928.4218719062583,2948.0677918702199,2942.9853926467372,2987.5978023808661,2997.9275820569655,3579.8840144483729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","'339 Exchange Rate Adjustments",null,null,null,null,null,"","","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'340 Exchange Rate",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'341 Exchange Rate Percent Adjustment 1",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'342 Exchange Rate Percent Adjustment 2",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'343 Total Financing Items",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'344 Total Financing Items Local",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'345 Toatal Capital Expenditures",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'346 Total Capital Expenditures Local",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'347 Accumulated Financing Items",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'348 Accumulated Financing Items Local",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'349 Accumulated Capital Expenditures",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'350 Accumulated Capital Expenditures Local",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'351 Total Depreciation Base - Local",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'352 Depreciation Rate",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26041666666666674,0.31250000000000006,0.10416666666666669,6.2500000000000014E-2,6.2500000000000014E-2,6.2500000000000014E-2,6.2500000000000014E-2,6.2500000000000014E-2,1.0416666666666668E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'353 Adjusted Depreciation in Model Currency",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'354 Local Debt Opening Balance for FX Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'355 Repayment in Local Currency for FX Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'356 Draws in Local Currency for FX Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'357 Repayment in Main Currency",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-812.71702899556885,901.19922371183702,366.53282429545879,949.42193057879604,416.52744763671217,1012.6260416321775,472.49021840237083,1069.2066427830309,534.56549378672707,1132.1705059386979,603.39339524206616,1190.790907880594,679.03600867141995,1279.3678065446982,763.66394064514361,1365.9855562912937,857.64067556914915,1462.3990646082648,962.0184970753271,1560.6933301369393,1077.4483012051885,1688.6455427680578,1206.3064090018408,1821.6788102692035,1349.6098080319464,1969.8766333324647,1509.0183683246521,2129.3090699138202,1686.023503809794,2318.5697995239948,1880.1627498003013,2516.3851086305285,2090.7898920238472,2735.0014363289542,2324.6538729292424,2763.5142118001422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'358 Draws in Main Currency",null,null,null,null,null,"","",15108.053217797918,2832.280368553485,2851.2594012679047,2865.5357341932381,2889.5797765498874,2902.413046457259,2928.4218719062583,2948.0677918702199,2942.9853926467372,2987.5978023808661,2997.9275820569655,3579.8840144483729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'359 Local Debt Closing Balance for FX Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'360 FX Adjustment in Local Currency for Tax Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'361 FX Adjustment in Main Currency for Tax Adjustment",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[".","362 PRI and PRG",null,null,null,null,null,"","","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Pre-COD","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'363 Total Insurance on Debt (PRG)",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,486.312394334646,491.87167956881439,485.41039634024679,481.68251756301959,472.0282538060701,465.23574467010064,457.49504996254979,450.21602969452243,441.81750822376841,433.99645874506797,424.86865599777286,418.73243927215532,406.62407343372826,397.53459368334575,386.70999907678811,376.87372205198852,365.0550783523405,354.38702972914422,341.46475406258679,331.68285659250699,315.81423975514736,303.19309181594986,287.68972068580047,273.91957369643904,256.90308439757138,241.85245733976961,223.15335525220775,207.81120485498019,186.16263585152524,168.09761369325577,145.44880253666472,125.65050783722837,100.76475084122514,79.0814544718218,51.717255856254781,28.090210149386948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'364 Shareholder Loan Balance",null,null,null,null,null,"","",3357.3451571312967,4009.8691718907007,4671.1059149075518,5339.0323392652535,6017.9411786028677,6703.041462993624,7399.9783863677767,8106.082190758515,8810.5167889590211,9535.122082452639,10264.895691876174,11131.139198178278,11241.897142736223,10941.856193896874,10768.109311141376,10454.073265861671,10263.384205696646,9929.2907640826506,9720.0114344899448,9367.0934533348482,9137.5179268018728,8764.0071052907551,8512.2769768244125,8118.6666755482374,7842.8804059892445,7422.3480902849533,7120.1479746356508,6672.6565658931331,6341.5799494608182,5864.5683046403001,5501.9132473015015,4994.2100599088326,4597.0998417249402,4052.4248583516187,3617.5032051077665,3033.9968890504683,2557.6605453729353,1931.567110946557,1409.850533278234,737.61541113734063,166.19805953166835,-6.2172489379008766E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'365 Retained Earnings Balance",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,-165.41721671286047,1044.854410067873,1572.0968985330817,2842.9833881291629,3436.8571191325013,4790.9769191312898,5459.3685801910387,6888.859755266245,7639.5798718161341,9152.5857535558134,-6098.2105611812131,-23817.479533617377,-29313.157788958695,-31468.213016673813,-34278.107599633367,-36319.62959872534,-39006.72530933316,-40922.361126775315,-40255.067924320116,-38179.587912809438,-36718.769962996434,-34478.405075377093,-32850.976084767601,-30438.793527611531,-28626.707283176092,-26023.788035434045,-24006.978409581923,-21198.546214771279,-18955.092875634586,-16463.473256402649,-14597.358384080813,-12074.164035489677,-9997.4796434682521,-7255.7066063231732,-4945.2195183874846,-2174.9837739983668,-2189.2077690534011,-2182.5093731258248,-2196.7914479540182,-2190.1252687437509,-2607.0040445447348,-2599.0663162571163,-2603.9623607408657,-2595.794538752119,-2600.5968369317743,-2592.2306032626666,-2597.149054051255,-2588.6287101704434,-2593.6654739765418,-2584.987484884819,-2590.1409207081588,-2581.2736983734526,-2586.5457438777571,-2577.5322067005591,-2582.9257265537881,-2573.7396287433958,-2579.2575676291017,-2569.8954775154334,-2575.5408526007805,-2565.9740350051707,-2829.857833112565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'366 Net Equity Balance",null,null,null,null,null,"","",1678.6725821346749,1993.3704013088927,2310.1770018988127,2628.569861704907,2949.6342817766381,3272.1246207289869,3597.5048291797652,3925.0679176296335,4252.0662950538699,4584.0216069000353,4917.1246720451718,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,5314.8895631032274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'367 Total Base for PRI",null,null,null,null,null,"","",5036.0177392659716,6003.239573199593,6981.2829168063645,7967.602200970161,8967.5754603795067,9975.1660837226118,10997.483215547541,12031.150108388149,13062.583084012891,14119.143689352673,15182.020363921347,16446.028761281505,16391.369489126591,17301.600167067976,17655.095772777684,18611.946217094061,19015.130887932377,20035.157246317169,20494.269577784209,21570.84277170432,22091.987361721236,23231.482421949797,7728.9559787464268,-10383.923294965913,-16155.387819866222,-18730.97536328563,-21843.07006189449,-24332.083469728979,-27350.255796769114,-29742.903259031787,-29438.265113915386,-27870.488289797377,-26806.780558168266,-25111.090653922245,-23918.583316556607,-22089.907075457835,-20754.157174699929,-18777.331361384258,-17282.238313200462,-15146.041240530711,-13474.005252999688,-11148.583693299421,-9282.468820977585,-6759.2744723864498,-4682.5900803650247,-1940.8170432199458,369.67004471574273,3139.9057891048606,3125.6817940498263,3132.3801899774026,3118.0981151492092,3124.7642943594765,2707.8855185584925,2715.823246846111,2710.9272023623616,2719.0950243511083,2714.2927261714531,2722.6589598405608,2717.7405090519724,2726.260852932784,2721.2240891266856,2729.9020782184084,2724.7486423950686,2733.6158647297748,2728.3438192254703,2737.3573564026683,2731.9638365494393,2741.1499343598316,2735.6319954741257,2744.994085587794,2739.3487105024469,2748.9155280980567,2485.0317299906624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'368 Equity PRI Rate",null,null,null,null,null,0.9,"",1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,1.5069444444444447E-3,1.3611111111111113E-3,1.5069444444444447E-3,1.4583333333333334E-3,1.5069444444444447E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8472222222222233E-3,8.8958333333333337E-3,8.8958333333333337E-3,8.8958333333333337E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"'369 Total PRI",null,null,null,null,null,"","",0,0,0,0,0,0,0,0,0,0,0,0,131.67101777001005,131.83388168053182,130.15709778910502,128.76695274010495,126.25384589416157,124.0465813985703,122.05457162924964,119.7223432077716,117.5559777656174,115.08684275805727,112.73025214993731,110.71619753476355,107.56643977216287,104.78413066472793,101.99462193229678,99.032470488155212,95.995512985973832,92.836168137822312,89.528721636024713,86.62648595545059,82.563006000174141,78.950819018701125,75.024744070043241,71.152198982585958,66.87179655557982,62.713338883883566,58.044776569237492,53.866599760240696,48.482904106094843,43.665596955125245,42.324498574586663,42.031954167998698,42.201969607807499,41.91205301814491,42.086481287647175,42.036216055261725,41.994776265751312,41.736234412822611,41.952541787459793,41.730687510298829,41.992951022400703,41.827577866883047,42.159093118858216,42.305899793684226,42.505066914577661,42.531113726836622,43.092127532395615,43.26196184772558,43.993363539934386,44.345169973297281,45.291312232029526,46.119854519594753,47.083789213769954,47.93293905343419,49.464201791659661,50.636519571593844,52.547668578275143,54.097792584713346,56.453214258944328,58.75944796228864,61.319771815050835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U593*H594*V594","v":131.67101777001005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statements'!P235","v":10894.457635661131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statements'!P225","v":5050.2110310779353}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B1053","v":"'339 Exchange Rate Adjustments"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"IRR","XIRR"]
[null,"Pre-tax Project",null,null,null,null,null,{"$f":"IFERROR(IRR(J415:AH415),FALSE)","v":false},{"$f":"IFERROR(XIRR(J415:DE415,J$5:DE$5),FALSE)","v":false}]
[null,"After-tax",null,null,null,null,null,{"$f":"IFERROR(IRR(J416:AH416),FALSE)","v":false},{"$f":"IFERROR(XIRR(J416:DE416,J$5:DE$5),FALSE)","v":false}]
[null,"Debt IRR",null,null,null,null,null,{"$f":"IFERROR(IRR(J312:AH312),FALSE)","v":false}]
[null,"After-tax Debt IRR",null,null,null,null,null,{"$f":"IFERROR(IRR(J314:AH314),FALSE)","v":false}]
[null,"Equity IRR",null,null,null,null,null,{"$f":"IFERROR(IRR(J424:AH424),0)","v":0},{"$f":"IFERROR(XIRR(J429:DE429,J5:DE5),FALSE)","v":false}]
[]
[]
["Go",null,null,"Back to Top"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"'1 Iteration/Number of Debt Issues/Period Count"]
[null,"'2 Senior Debt Sizing Parameters"]
[null,"'3 Mezzanine Debt Sizing Parameters"]
[null,"'4 Shareholder Debt Sizing Parameters"]
[null,"'5 Uses of Funds Pre-COD Section"]
[null,"'6 Construction and Development Cost"]
[null,"'7 Development Fees (Success Fee)"]
[null,"8 Negative Pre-COD Income Included Uses "]
[null,"9 Less: Pre-COD Income Included Uses "]
[null,"'10 Up-front Fees - Senior Debt"]
[null,"'11 Commitment fees - Senior Debt"]
[null,"'12 Up-Front Fees Mezzanine Debt (Included in Uses)"]
[null,"'13 Commitment Fees Mezzanine Debt (Inculded in Uses)"]
[null,"'14 Shareholder Loan Fees (Included in Uses)"]
[null,"'15 Equity Bridge Loan Fees (Included in Uses)"]
[null,"'16 Working Capital Facility Fees"]
[null,"'17 Standby Facility Fees"]
[null,"'18 Interest During Construction on Senior"," Standby etc."]
[null,"'19 Interest During construction on VAT Facility"]
[null,"'20 Interest During Constr - (Mezzanine Included in Uses)"]
[null,"'21 Interest During Constr - (Shareholder Debt Included in Uses)"," Standby etc."]
[null,"'22 Interest During Constr - (EBL Included in Uses)"]
[null,"'23 Debt Political Risk Insurance Premium"]
[null,"'24 Equity Political Risk Insurance Premium"]
[null,"'25 Witholding Tax on IDC & Financing Costs"]
[null,"'26 Security Registration - Fees paid upfront"]
[null,"'27 Pre-COD Fees on L/C Facilities"]
[null,"'28 DSRA Funding During Construction"]
[null,"'29 Initial Working Capital"]
[null,"'30 Mainenance Reserve A/C Initial Funding"]
[null,"'31 Operating Reserve A/C Initial Funding"]
[null,"'32 Total Uses of Funds for Debt Size"]
[null,"'33 Aggregate Uses of Funds for Debt Size"]
[null,"'34 Total Project Cost for Accounting"]
[null,"'35 Debt and Equity Sources"]
[null,"'36 Senior Debt Draws"]
[null,"'37 Mezzanine Debt Financing"]
[null,"'38 Working Capital Draws"]
[null,"'39 Stand-by Debt Facility Draws"]
[null,"'40 Pre-COD EBITDA"]
[null,"'41 Total Equity Funding"]
[null,"'42 Total Sources"]
[null,"'43 Surplus Cash"]
[null,"'44 Accumulated Surplus Cash"]
[null,"'45 Cash Draws Adjusted for Capitalised Interest"]
[null,"'46 Uses of Funds"]
[null,"'47 Less: Capitalised Interest and Fees Inclding WC, Standby etc."]
[null,"'48 Less: Capitalised Interest on EBL"]
[null,"'49 Less: Capitalised Interest on Shareholder Loan"]
[null,"'50 Less: Capitalised Fees on Debt Including WC, Standby etc."]
[null,"'51 Less: Capitalised Fees on EBL"]
[null,"'52 Cash Funding Needs for Pro-Rata (excl capitalised items)"]
[null,"'53 Up Front, Pro-Rata and Fixed Funding"]
[null,"'54 Fixed Issues"]
[null,"'55 Up Front Equity Cash Funding"]
[null,"'56 Allocation to Pro-RataFinancing (Total/Percent)"]
[null,"'57 Remaining Pro-Rata Funding from Equity and Debt"]
[null,"'58 Pro-Rata Funding from Debt"]
[null,"'59 Total Equity Funding"]
[null,"'60 Total Sources"]
[null,"'61 Components of Equity Funding"]
[null,"'62 Total Equity Funding"]
[null,"'63 Equity Cash Draws"]
[null,"'64 Initial Share Capital"]
[null,"'65 EBL Draws"]
[null,"'66 EBL Repayment"]
[null,"'67 Net Equity Funding After EBL"]
[null,"'68 Shareholder Loan Draws"]
[null,"'69 Shareholder Loan IDC"]
[null,"'70 Income Tax Section"]
[null,"'71 Tax Parameters"]
[null,"'72 EBITDA/Start/End"]
[null,"'73 VAT Interest Expense (Tax Period)"]
[null,"'74 LC Fees in O&M Expense"]
[null,"'75 Political Risk Insurance in O&M"]
[null,"'76 Witholding Tax in O&M"]
[null,"'77 Depreciation without IDC / Basis"]
[null,"'78 IDC Depreciation / Basis"]
[null,"'79 Fee Amortisation / Basis"]
[null,"'80 EBIT"]
[null,"'81 Interest Income"]
[null,"'82 Deductible Senior Interest"]
[null,"'83 Deductible Mezzanine Interest"]
[null,"'84 Deductible Shareholder Interest"]
[null,"'85 LC Fees in Debt Service"]
[null,"'86 Political Risk Insurance in Debt Service"]
[null,"'87 Witholding Tax in Debt Service"]
[null,"'88 Total Deductible Interest/Max Pct"]
[null,"'89 EBT Before NOL Adjustment"]
[null,"'90 Additions to NOL"]
[null,"'91 Subtractions from NOL"]
[null,"'92 Adjusted EBT for NOL"]
[null,"'93 NOL Balance"]
[null,"'94 Taxes Paid/Tax Rate"]
[null,"'95 Non Deductible Interest"]
[null,"'96 Net Income"]
[null,"'97 CFADS Section"]
[null,"'98 EBITDA"]
[null,"'98 EBITDA"]
[null,"'100 LC Fees in O&M"]
[null,"'101 Political Risk Insurance in O&M"]
[null,"102 Equity Political Risk Insurance"]
[null,"'103 Taxes Paid"]
[null,"'104 Interest Income/Rate"]
[null,"'105 Post COD Capital Expenditures"]
[null,"'106 VAT Interest After COD"]
[null,"'107 Changes to MRA Account (Offset Declines in EBITDA)"]
[null,"'108 Changes to DSRA Account included in CFADS"]
[null,"'109 CFADS"]
[null,"'110 Non Sculpted Debt Service and Fees included in Debt Service"]
[null,"'111 Interest Expense on Non-Sculpted Debt"]
[null,"'112 Repayment of Non Sculpted Debt"]
[null,"'113 Non Sculpted Debt Service (No Balloon)/PV"]
[null,"'114 Balloon Interest"]
[null,"'115 Balloon Repayment"]
[null,"'116 Total Non-Sculpted Interest Incl Balloon"]
[null,"'117 Total Non-Sculpted Repayment"]
[null,"'118 Total Non-Sculpted Debt Service Incl Balloon"]
[null,"'119 LC Fees in Other Debt Service"]
[null,"'120 Political Risk Insurance in Other Debt Service"]
[null,"'121 Witholding Taxes in Other Debt Service"]
[null,"'122 Senior Non-Sculpted Debt Service Incl Balloon"]
[null,"'123 Mezzanine Non-Sculpted Debt Service Incl Balloon"]
[null,"'124 Senior Debt Sculpting Analysis from CFADS"]
[null,"'125 Senior Sculpting Parameters"]
[null,"'126 CFADS for Sculpting"]
[null,"'127 Senior DSCR Applied/Num/Denom"]
[null,"'128 Senior Sculpted Debt Service Before Other Debt"]
[null,"'129 Less: Senior Non Sculpt Debt Service"]
[null,"'130 Senior Sculpted Debt Service"]
[null,"'131 Senior Interest Expense"]
[null,"'132 Repayment Adjustment from DSRA"]
[null,"'133 LC Fees in Senior Sculpted Debt Service"]
[null,"'134 Political Risk Insurance in Senior Debt Service"]
[null,"'135 Witholding Taxes in Senior Debt Service"]
[null,"'136 Senior Sculpted Repayment"]
[null,"'137 Sculpt Period Flag"]
[null,"'138 Sculpting Disc Fac/Debt IRR"]
[null,"'139 Debt Cash Flow for/Debt IRR"]
[null,"'140 Mezzanine (Total) Sculpting Analysis"]
[null,"'141 Total/Mezzanine Sculpting Parameters"]
[null,"'142 CFADS for Sculpting"]
[null,"'143 Total DSCR Applied for Mezzanine Sculpting"]
[null,"'144 Total Sculpted Debt Service Including Mezzanine"]
[null,"'145 Less: Total Senior Sculpt Debt Service"]
[null,"'146 Total Sculpted Debt Service on Senior and Mezz"]
[null,"'147 Less: Senior Sculpted Debt Service"]
[null,"'148 Mezzanine Sculpted Debt Service"]
[null,"'149 Less: Mezzanine Interest"]
[null,"'150 Mezzanine Repayment"]
[null,"'151 Total Sculpted Repayment"]
[null,"'152 Period for Sculpting Flag - Total Sculpt"]
[null,"'153 Compound Interest Total/Debt IRR"]
[null,"'154 Total Debt Cash Flow for Debt IRR"]
[null,"'155 Computation of Senior DSCR (Verification of Sculpt)"]
[null,"'156 CFADS"]
[null,"'157 DSRA Adjustment to CFADS for DSCR Calculation"]
[null,"'158 Senior Debt Repayment"]
[null,"'159 Senior Interest Expense"]
[null,"'160 LC Fees in Senior Sculpted Debt Service"]
[null,"'161 Political Risk Insurance in Senior Debt Service"]
[null,"'162 Witholding Taxes in Senior Debt Service"]
[null,"'163 Senior Debt Service"]
[null,"'164 Senior DSCR Computed"]
[null,"'165 Total Debt Repayment"]
[null,"'166 Total Interest Expense"]
[null,"'167 Total Debt Service Including LC Fees"]
[null,"'168 Total DSCR Computed"]
[null,"'169 Average Total Interest Rate"]
[null,"'170 DSRA Section"]
[null,"'171 DSRA Parameters"]
[null,"'172 Senior Debt Service"]
[null,"'173 DSRA Requirement"]
[null,"'174 DSRA Balance/DSRA Periods"]
[null,"'175 DSRA Funded"]
[null,"'176 DSRA Change/PV DSRA Flows/PV DSCR"]
[null,"'177 DSRA LC/LC Switch"]
[null,"'178 Interest Income"]
[null,"'179 DSRA LC Fee/PV Fees"]
[null,"'180 Re-financing Section"]
[null,"'181 Re-financing Number"]
[null,"'182 Re-finance Period"]
[null,"'183 Re-finance DSCR"]
[null,"'184 Re-financing Amount"]
[null,"'185 Sculpted Debt Service for Re-financing"]
[null,"'186 Re-finance fees"]
[null,"'187 Repayment of Loans from Re-financing"]
[null,"'188 Cash Flow Waterfall Section"]
[null,"'189 CFADS"]
[null,"'190 Less: Senior Interest"]
[null,"'191 Less: Senior Repayment"]
[null,"'192 Less: Senior Fees"]
[null,"'193 LC Fees in Debt Service"]
[null,"'194 Political Risk Insurance in Debt Service"]
[null,"'195 Witholding Taxes in Debt Service"]
[null,"'196 Subtotal: Senior Debt Service"]
[null,"'197 Subtotal: Cash Flow Before Senior Sweep"]
[null,"'198 Less: Senior Sweep"," Refinancing"]
[null,"'199 Subtotal: Cash Flow After Sweep"]
[null,"'200 Less: Mezzanine Interest"]
[null,"'201 Less: Mezzanine Repayment"]
[null,"'202 Less: Mezzanine Fees"]
[null,"'203 Subtotal: Mezzanine Debt Service"]
[null,"'204 Subtotal: Cash Flow Before Mezzanine Sweep"]
[null,"'205 Less: Mezzanine Sweep"]
[null,"'206 Subtotal: Cash Flow Before Shareholder Loan"]
[null,"'207 Less: Shareholder Loan Sweep"]
[null,"'208 Cash Flow After Shareholder Loan"]
[null,"'209 Plus: Proceeds from Re-financing"]
[null,"'210 Less: Re-financing Fees"]
[null,"'211 Less: Early Repayment of Existing Debt"]
[null,"'212 Common Dividends"]
[null,"'213 Balance Sheet Section"]
[null,"'214 Net Equity Paid In Capital"]
[null,"'215 Retained Earnings"]
[null,"'216 Shareholder Loan Balance"]
[null,"'217 Equity Bridge Loan Balance"]
[null,"'218 Mezzanine Debt Balance"]
[null,"'219 Senior Debt Balance"]
[null,"'220 Working Capital Facility"]
[null,"'221 Mezzanine Debt Balance"]
[null,"'222 Senior Debt Balance"]
[null,"'223 Total Debt Balance"]
[null,"224 Total Capitalisation"]
[null,"'225 DSRA Balance"]
[null,"'226 Maintenance Balance"]
[null,"'227 Operating Reserve Balance"]
[null,"'228 VAT Accumulated"]
[null,"'229 Gross Plant"]
[null,"'230 Accumulated Depreciation"]
[null,"'231 Net IDC Balance"]
[null,"'232 Net Fee Balance"]
[null,"'233 Total Net Assets"]
[null,"'234 Cash Flow Analysis Section"]
[null,"'235 Pre tax cash flow with VAT"]
[null,"'236 VAT Adjustment"]
[null,"'237 Pre tax cash flow after VAT Adjustment"]
[null,"'238 Taxes on All-Equity Cash Flow"]
[null,"'239 After-Tax Cash Flow"]
[null,"'240 Pre-tax Debt Cash Flow"]
[null,"'241 Debt Tax Shield"]
[null,"'242 After-tax Debt Cash Flow"]
[null,"'243 Pre tax DSRA Cash"]
[null,"'244 MRA cash flow"]
[null,"'245 Cash Sweep (Senior and Mezzanine)"]
[null,"'246 Tax adjustment (Taxes - EBT x Tax)"]
[null,"'247 Total Equity cash flow Before EBL, Refinancing"]
[null,"'248 Pre tax EBL cash flow"]
[null,"'249 Equity Cash Flow After EBL"]
[null,"'250 Shareholder Loan Cash Flow"]
[null,"'251 Re-financing Cash Flow"]
[null,"'252 Equity cash flow  after EBL"]
[null,"'253 Issue by Issue Section - Sculpting Analysis"]
[null,"'254 Debt Commitment by Issue"]
[null,"'255 Percent of Debt Applied"]
[null,"'256 Commitment Fee by Debt Issue"]
[null,"'257 Debt at COD by Issue"]
[null,"'258 PV of CFADS by Issue"]
[null,"'259 Sculpt Switch"]
[null,"'260 Debt Tenure"]
[null,"'261 LLCR by Issue"]
[null,"'262 Refinance Start by Issue"]
[null,"'263 Issue by Issue Debt Balance"]
[null,"'264 Opening Debt Balance - Issue 1"]
[null,"'265 Add: Debt Draws - Issue 1"]
[null,"'266 Less: Debt Repayments - Issue 1"]
[null,"'267 Less: Cash Sweep - Issue 1"]
[null,"'268 Closing Balance - Issue 1"]
[null,"'269 Interest Rate - Issue 1"]
[null,"'270 Interest Expense - Issue 1"]
[null,"'271 Opening Debt Balance - Issue 2"]
[null,"'272 Add: Debt Draws - Issue 2"]
[null,"'273 Less: Debt Repayments - Issue 2"]
[null,"'274 Less: Cash Sweep - Issue 2"]
[null,"'275 Closing Balance - Issue 2"]
[null,"'276 Interest Rate - Issue 2"]
[null,"'277 Interest Expense - Issue 2"]
[null,"'278 Opening Debt Balance - Issue 3"]
[null,"'279 Add: Debt Draws - Issue 3"]
[null,"'280 Less: Debt Repayments - Issue 3"]
[null,"'281 Less: Cash Sweep - Issue 3"]
[null,"'282 Closing Balance - Issue 3"]
[null,"'283 Interest Rate - Issue 3"]
[null,"'284 Interest Expense - Issue 3"]
[null,"'285 Opening Debt Balance - Issue 4"]
[null,"'286 Add: Debt Draws - Issue 4"]
[null,"'287 Less: Debt Repayments - Issue 4"]
[null,"'288 Less: Cash Sweep - Issue 4"]
[null,"'289 Closing Balance - Issue 4"]
[null,"'290 Interest Rate - Issue 4"]
[null,"'291 Interest Expense - Issue 4"]
[null,"'292 Opening Debt Balance - Issue 5"]
[null,"'293 Add: Debt Draws - Issue 5"]
[null,"'294 Less: Debt Repayments - Issue 5"]
[null,"'295 Less: Cash Sweep - Issue 5"]
[null,"'296 Closing Balance - Issue 5"]
[null,"'297 Interest Rate - Issue 5"]
[null,"'298 Interest Expense - Issue 5"]
[null,"'299 VAT, EBL and Shareholder Loan Balance"]
[null,"'300 EBL Opening Balance"]
[null,"'301 EBL Draws"]
[null,"'302 EBL Interest Capitalised"]
[null,"'303 EBL Repayment"]
[null,"'304 EBL Closing Balance"]
[null,"'305 Shareholder Loan Opening Balance"]
[null,"'306 Shareholder Loan Draws"]
[null,"'307 Shareholder Loan Interest Capitalised"]
[null,"'308 Shareholder Loan Repayment"]
[null,"'309 Shareholder Loan Closing Balance"]
[null,"'310 VAT Loan Opening Balance"]
[null,"'311 VAT Loan Draws"]
[null,"'312 VAT Loan Interest Capitalised"]
[null,"'313 VAT Loan Repayment"]
[null,"'314 VAT Loan Closing Balance"]
[null,"'315 Other Outputs"]
[null,"'316 Non Capture Sculpted Debt Service"]
[null,"'317 Capture Debt Service/Issue No."]
[null,"'318 LLCR for sculpting"]
[null,"'319 VAT Calculations"]
[null,"'320 VAT Base"]
[null,"'321 VAT Rate"]
[null,"'322 VAT Payments"]
[null,"'323 VAT Refunds"]
[null,"'324 VAT Accumulated"]
[null,"'325 VAT Without IDC"]
[null,"'326 VAT Refunds Without IDC"]
[null,"'327 VAT Interest Rate"]
[null,"'328 VAT IDC"]
[null,"'329 VAT Interest Expense"]
[null,"'330 Total Registration and Other Fees"]
[null,"'331 Total Fee Base"]
[null,"'332 Total Fee Percent"]
[null,"'333 Total Fixed Fee"]
[null,"'334 ECA S-Curve"]
[null,"'335 Total Pro-Rata Funding (Excl Equity First)"]
[null,"'336 ECA Draws from S-Curve"]
[null,"'337 Pro-Rata Equity Draws"]
[null,"'338 Remaining Pro-Rata Funding"]
[null,"'339 Exchange Rate Adjustments"]
[null,"'340 Exchange Rate"]
[null,"'341 Exchange Rate Percent Adjustment 1"]
[null,"'342 Exchange Rate Percent Adjustment 2"]
[null,"'343 Total Financing Items"]
[null,"'344 Total Financing Items Local"]
[null,"'345 Toatal Capital Expenditures"]
[null,"'346 Total Capital Expenditures Local"]
[null,"'347 Accumulated Financing Items"]
[null,"'348 Accumulated Financing Items Local"]
[null,"'349 Accumulated Capital Expenditures"]
[null,"'350 Accumulated Capital Expenditures Local"]
[null,"'351 Total Depreciation Base - Local"]
[null,"'352 Depreciation Rate"]
[null,"'353 Adjusted Depreciation in Model Currency"]
[null,"'354 Local Debt Opening Balance for FX Adjustment"]
[null,"'355 Repayment in Local Currency for FX Adjustment"]
[null,"'356 Draws in Local Currency for FX Adjustment"]
[null,"'357 Repayment in Main Currency"]
[null,"'358 Draws in Main Currency"]
[null,"'359 Local Debt Closing Balance for FX Adjustment"]
[null,"'360 FX Adjustment in Local Currency for Tax Adjustment"]
[null,"'361 FX Adjustment in Main Currency for Tax Adjustment"]
[null,"362 PRI and PRG"]
[null,"'363 Total Insurance on Debt (PRG)"]
[null,"'364 Shareholder Loan Balance"]
[null,"'365 Retained Earnings Balance"]
[null,"'366 Net Equity Balance"]
[null,"'367 Total Base for PRI"]
[null,"'368 Equity PRI Rate"]
[null,"'369 Total PRI"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"General Points about the Function",null,null,null,null,null,"Diagram -- What happens here doesn't affect the rest of your model. So don't be afraid"]
[null,null,null,"Here are some Key Points"]
[]
[null,null,null,"Please Understand that you can add parallel model to any of your project finance models"]
[]
[null,null,null,"If you do not attach anything, the parallel model will be completely independent"]
[]
[null,null,null,"Understand that there are three sections to the parallel model"]
[null,null,null,"Section 1: Get Inputs to the parrallel model from your model"]
[null,null,null,"Section 2: Make function (may not be necessary)"]
[null,null,null,"Section 3: Check the Parallel Model with your Model -- Get the Model working first"]
[]
[null,"Step by Step Instructions"]
[null,null,"First, copy this sheet and and the code into your model. You can copy the sheet using ALT, E, M in English"]
[null,null,"To copy the code you can press the copy code button and then use CNTL C and CNTL A"]
[null,null,"Then, go to your model, press ALT, F8 and paste the code."]
[]
[null,null,"After you get this file into your model, I suggest trying a few simple things. Remember that the parallel model is independent of your model"]
[null,null,"You probably have to select the function area that has NAME and re-do it."]
[]
[null,null,"After you get started do not jump to fixing circular references.  If you have copy and pastes leave them in."]
[null,null,"Once the Function is working and at least gives you a bunch of zeros and not NAME etc, start linking variables.  I suggest starting with EBITDA and CAPEXP Only"]
[null,null,"Then, Add in Depreciation and taxes (as you should for any old model)"]
[]
[]
[]
[]
[]
[]
[null,"Why Include Re-financing"]
[]
[null,null,null,"I used to make separate UDF functions.  This is messy"]
[null,null,null,"Re-financing with sculpting and taxes causes circular references"]
[]
[]
[null,"What happens if you get a bunch of #VALUE's"]
[null,null,null,"The most common problem is that there is a problem with inputs"]
[]
[]
[]
[null,"Finding Items to Change in the VBA Code"]
[null,null,"Do not change too much (my mistake)"]
[null,null,"Find the section in the VBA code and understand the existing code"]
[]
[]
[null,"Other Comments"]
[null,null,"Trying to do this with other models may be difficult"]
[]
[]
[null,"Some Philosophical Aspects"]
[null,null,"Try not to make a black box and try to print important variables"]
[null,null,"Debt and taxes part of model causes problems, but only so many things to change. This is not like EBITDA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions for Running the Parallel Model",null,null,null,"Go Back "]
[]
[null,"This page should be inserted into a new sheet in your model"]
[null,"Even though your models may often start at financial close, you should have one blank development period.  If you do not have a development period, do not worry. But start the reconciliation in the fourth instead of third column"]
[]
[null,"Link time-based variables to the model and not to the inputs to get the periods correct.  For example the periodic interest rate may be month by month and then semi-annual to correspond to the model."]
[]
[null,"With no development fee, you will have to move over one place"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Development Start Date"]
[null,"Months per Period in Development"]
[null,"Periods of Development"]
[null,"Financial Close"]
[null,"Months per Period in Construction"]
[null,"Periods of Construction"]
[null,"Commercial Operation"]
[null,"Months per Period in Construction"]
[null,"Periods of Operation"]
[null,"Decomissioning Date"]

{"sheet":"Sculpting","index":19,"n_rows":220,"n_cols":93,"rows_kept":220,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-SEARCH(\"]\",CELL(\"filename\",A1))))","v":"SCULPTING"}]
[null,null,"Model Test",null,null,"Active Scenario",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,"Start of Operational Date",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M101","v":"2021-06-01"},{"$f":"'Timing Flags'!N101","v":"2021-12-01"},{"$f":"'Timing Flags'!O101","v":"2022-06-01"},{"$f":"'Timing Flags'!P101","v":"2022-12-01"},{"$f":"'Timing Flags'!Q101","v":"2023-06-01"},{"$f":"'Timing Flags'!R101","v":"2023-12-01"},{"$f":"'Timing Flags'!S101","v":"2024-06-01"},{"$f":"'Timing Flags'!T101","v":"2024-12-01"},{"$f":"'Timing Flags'!U101","v":"2025-06-01"},{"$f":"'Timing Flags'!V101","v":"2025-12-01"},{"$f":"'Timing Flags'!W101","v":"2026-06-01"},{"$f":"'Timing Flags'!X101","v":"2026-12-01"},{"$f":"'Timing Flags'!Y101","v":"2027-06-01"},{"$f":"'Timing Flags'!Z101","v":"2027-12-01"},{"$f":"'Timing Flags'!AA101","v":"2028-06-01"},{"$f":"'Timing Flags'!AB101","v":"2028-12-01"},{"$f":"'Timing Flags'!AC101","v":"2029-06-01"},{"$f":"'Timing Flags'!AD101","v":"2029-12-01"},{"$f":"'Timing Flags'!AE101","v":"2030-06-01"},{"$f":"'Timing Flags'!AF101","v":"2030-12-01"},{"$f":"'Timing Flags'!AG101","v":"2031-06-01"},{"$f":"'Timing Flags'!AH101","v":"2031-12-01"},{"$f":"'Timing Flags'!AI101","v":"2032-06-01"},{"$f":"'Timing Flags'!AJ101","v":"2032-12-01"},{"$f":"'Timing Flags'!AK101","v":"2033-06-01"},{"$f":"'Timing Flags'!AL101","v":"2033-12-01"},{"$f":"'Timing Flags'!AM101","v":"2034-06-01"},{"$f":"'Timing Flags'!AN101","v":"2034-12-01"},{"$f":"'Timing Flags'!AO101","v":"2035-06-01"},{"$f":"'Timing Flags'!AP101","v":"2035-12-01"},{"$f":"'Timing Flags'!AQ101","v":"2036-06-01"},{"$f":"'Timing Flags'!AR101","v":"2036-12-01"},{"$f":"'Timing Flags'!AS101","v":"2037-06-01"},{"$f":"'Timing Flags'!AT101","v":"2037-12-01"},{"$f":"'Timing Flags'!AU101","v":"2038-06-01"},{"$f":"'Timing Flags'!AV101","v":"2038-12-01"},{"$f":"'Timing Flags'!AW101","v":"2039-06-01"},{"$f":"'Timing Flags'!AX101","v":"2039-12-01"},{"$f":"'Timing Flags'!AY101","v":"2040-06-01"},{"$f":"'Timing Flags'!AZ101","v":"2040-12-01"},{"$f":"'Timing Flags'!BA101","v":"2041-06-01"},{"$f":"'Timing Flags'!BB101","v":"2041-12-01"},{"$f":"'Timing Flags'!BC101","v":"2042-06-01"},{"$f":"'Timing Flags'!BD101","v":"2042-12-01"},{"$f":"'Timing Flags'!BE101","v":"2043-06-01"},{"$f":"'Timing Flags'!BF101","v":"2043-12-01"},{"$f":"'Timing Flags'!BG101","v":"2044-06-01"},{"$f":"'Timing Flags'!BH101","v":"2044-12-01"},{"$f":"'Timing Flags'!BI101","v":"2045-06-01"},{"$f":"'Timing Flags'!BJ101","v":"2045-12-01"},{"$f":"'Timing Flags'!BK101","v":"2046-06-01"},{"$f":"'Timing Flags'!BL101","v":"2046-12-01"},{"$f":"'Timing Flags'!BM101","v":"2047-06-01"},{"$f":"'Timing Flags'!BN101","v":"2047-12-01"},{"$f":"'Timing Flags'!BO101","v":"2048-06-01"},{"$f":"'Timing Flags'!BP101","v":"2048-12-01"},{"$f":"'Timing Flags'!BQ101","v":"2049-06-01"},{"$f":"'Timing Flags'!BR101","v":"2049-12-01"},{"$f":"'Timing Flags'!BS101","v":"2050-06-01"},{"$f":"'Timing Flags'!BT101","v":"2050-12-01"},{"$f":"'Timing Flags'!BU101","v":"2051-06-01"},{"$f":"'Timing Flags'!BV101","v":"2051-12-01"},{"$f":"'Timing Flags'!BW101","v":"2052-06-01"},{"$f":"'Timing Flags'!BX101","v":"2052-12-01"},{"$f":"'Timing Flags'!BY101","v":"2053-06-01"},{"$f":"'Timing Flags'!BZ101","v":"2053-12-01"},{"$f":"'Timing Flags'!CA101","v":"2054-06-01"},{"$f":"'Timing Flags'!CB101","v":"2054-12-01"},{"$f":"'Timing Flags'!CC101","v":"2055-06-01"},{"$f":"'Timing Flags'!CD101","v":"2055-12-01"},{"$f":"'Timing Flags'!CE101","v":"2056-06-01"},{"$f":"'Timing Flags'!CF101","v":"2056-12-01"},{"$f":"'Timing Flags'!CG101","v":"2057-06-01"},{"$f":"'Timing Flags'!CH101","v":"2057-12-01"},{"$f":"'Timing Flags'!CI101","v":"2058-06-01"},{"$f":"'Timing Flags'!CJ101","v":"2058-12-01"},{"$f":"'Timing Flags'!CK101","v":"2059-06-01"},{"$f":"'Timing Flags'!CL101","v":"2059-12-01"},{"$f":"'Timing Flags'!CM101","v":"2060-06-01"},{"$f":"'Timing Flags'!CN101","v":"2060-12-01"}]
[null,null,"End of Operational Date",null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!L102","v":"2021-05-31"},{"$f":"'Timing Flags'!M102","v":"2021-11-30"},{"$f":"'Timing Flags'!N102","v":"2022-05-31"},{"$f":"'Timing Flags'!O102","v":"2022-11-30"},{"$f":"'Timing Flags'!P102","v":"2023-05-31"},{"$f":"'Timing Flags'!Q102","v":"2023-11-30"},{"$f":"'Timing Flags'!R102","v":"2024-05-31"},{"$f":"'Timing Flags'!S102","v":"2024-11-30"},{"$f":"'Timing Flags'!T102","v":"2025-05-31"},{"$f":"'Timing Flags'!U102","v":"2025-11-30"},{"$f":"'Timing Flags'!V102","v":"2026-05-31"},{"$f":"'Timing Flags'!W102","v":"2026-11-30"},{"$f":"'Timing Flags'!X102","v":"2027-05-31"},{"$f":"'Timing Flags'!Y102","v":"2027-11-30"},{"$f":"'Timing Flags'!Z102","v":"2028-05-31"},{"$f":"'Timing Flags'!AA102","v":"2028-11-30"},{"$f":"'Timing Flags'!AB102","v":"2029-05-31"},{"$f":"'Timing Flags'!AC102","v":"2029-11-30"},{"$f":"'Timing Flags'!AD102","v":"2030-05-31"},{"$f":"'Timing Flags'!AE102","v":"2030-11-30"},{"$f":"'Timing Flags'!AF102","v":"2031-05-31"},{"$f":"'Timing Flags'!AG102","v":"2031-11-30"},{"$f":"'Timing Flags'!AH102","v":"2032-05-31"},{"$f":"'Timing Flags'!AI102","v":"2032-11-30"},{"$f":"'Timing Flags'!AJ102","v":"2033-05-31"},{"$f":"'Timing Flags'!AK102","v":"2033-11-30"},{"$f":"'Timing Flags'!AL102","v":"2034-05-31"},{"$f":"'Timing Flags'!AM102","v":"2034-11-30"},{"$f":"'Timing Flags'!AN102","v":"2035-05-31"},{"$f":"'Timing Flags'!AO102","v":"2035-11-30"},{"$f":"'Timing Flags'!AP102","v":"2036-05-31"},{"$f":"'Timing Flags'!AQ102","v":"2036-11-30"},{"$f":"'Timing Flags'!AR102","v":"2037-05-31"},{"$f":"'Timing Flags'!AS102","v":"2037-11-30"},{"$f":"'Timing Flags'!AT102","v":"2038-05-31"},{"$f":"'Timing Flags'!AU102","v":"2038-11-30"},{"$f":"'Timing Flags'!AV102","v":"2039-05-31"},{"$f":"'Timing Flags'!AW102","v":"2039-11-30"},{"$f":"'Timing Flags'!AX102","v":"2040-05-31"},{"$f":"'Timing Flags'!AY102","v":"2040-11-30"},{"$f":"'Timing Flags'!AZ102","v":"2041-05-31"},{"$f":"'Timing Flags'!BA102","v":"2041-11-30"},{"$f":"'Timing Flags'!BB102","v":"2042-05-31"},{"$f":"'Timing Flags'!BC102","v":"2042-11-30"},{"$f":"'Timing Flags'!BD102","v":"2043-05-31"},{"$f":"'Timing Flags'!BE102","v":"2043-11-30"},{"$f":"'Timing Flags'!BF102","v":"2044-05-31"},{"$f":"'Timing Flags'!BG102","v":"2044-11-30"},{"$f":"'Timing Flags'!BH102","v":"2045-05-31"},{"$f":"'Timing Flags'!BI102","v":"2045-11-30"},{"$f":"'Timing Flags'!BJ102","v":"2046-05-31"},{"$f":"'Timing Flags'!BK102","v":"2046-11-30"},{"$f":"'Timing Flags'!BL102","v":"2047-05-31"},{"$f":"'Timing Flags'!BM102","v":"2047-11-30"},{"$f":"'Timing Flags'!BN102","v":"2048-05-31"},{"$f":"'Timing Flags'!BO102","v":"2048-11-30"},{"$f":"'Timing Flags'!BP102","v":"2049-05-31"},{"$f":"'Timing Flags'!BQ102","v":"2049-11-30"},{"$f":"'Timing Flags'!BR102","v":"2050-05-31"},{"$f":"'Timing Flags'!BS102","v":"2050-11-30"},{"$f":"'Timing Flags'!BT102","v":"2051-05-31"},{"$f":"'Timing Flags'!BU102","v":"2051-11-30"},{"$f":"'Timing Flags'!BV102","v":"2052-05-31"},{"$f":"'Timing Flags'!BW102","v":"2052-11-30"},{"$f":"'Timing Flags'!BX102","v":"2053-05-31"},{"$f":"'Timing Flags'!BY102","v":"2053-11-30"},{"$f":"'Timing Flags'!BZ102","v":"2054-05-31"},{"$f":"'Timing Flags'!CA102","v":"2054-11-30"},{"$f":"'Timing Flags'!CB102","v":"2055-05-31"},{"$f":"'Timing Flags'!CC102","v":"2055-11-30"},{"$f":"'Timing Flags'!CD102","v":"2056-05-31"},{"$f":"'Timing Flags'!CE102","v":"2056-11-30"},{"$f":"'Timing Flags'!CF102","v":"2057-05-31"},{"$f":"'Timing Flags'!CG102","v":"2057-11-30"},{"$f":"'Timing Flags'!CH102","v":"2058-05-31"},{"$f":"'Timing Flags'!CI102","v":"2058-11-30"},{"$f":"'Timing Flags'!CJ102","v":"2059-05-31"},{"$f":"'Timing Flags'!CK102","v":"2059-11-30"},{"$f":"'Timing Flags'!CL102","v":"2060-05-31"},{"$f":"'Timing Flags'!CM102","v":"2060-11-30"},{"$f":"'Timing Flags'!CN102","v":"2061-05-31"}]
[null,null,"Project Phase",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M110","v":"Cons"},{"$f":"'Timing Flags'!N110","v":"Cons"},{"$f":"'Timing Flags'!O110","v":"Ops"},{"$f":"'Timing Flags'!P110","v":"Ops"},{"$f":"'Timing Flags'!Q110","v":"Ops"},{"$f":"'Timing Flags'!R110","v":"Ops"},{"$f":"'Timing Flags'!S110","v":"Ops"},{"$f":"'Timing Flags'!T110","v":"Ops"},{"$f":"'Timing Flags'!U110","v":"Ops"},{"$f":"'Timing Flags'!V110","v":"Ops"},{"$f":"'Timing Flags'!W110","v":"Ops"},{"$f":"'Timing Flags'!X110","v":"Ops"},{"$f":"'Timing Flags'!Y110","v":"Ops"},{"$f":"'Timing Flags'!Z110","v":"Ops"},{"$f":"'Timing Flags'!AA110","v":"Ops"},{"$f":"'Timing Flags'!AB110","v":"Ops"},{"$f":"'Timing Flags'!AC110","v":"Ops"},{"$f":"'Timing Flags'!AD110","v":"Ops"},{"$f":"'Timing Flags'!AE110","v":"Ops"},{"$f":"'Timing Flags'!AF110","v":"Ops"},{"$f":"'Timing Flags'!AG110","v":"Ops"},{"$f":"'Timing Flags'!AH110","v":"Ops"},{"$f":"'Timing Flags'!AI110","v":"Ops"},{"$f":"'Timing Flags'!AJ110","v":"Ops"},{"$f":"'Timing Flags'!AK110","v":"Ops"},{"$f":"'Timing Flags'!AL110","v":"Ops"},{"$f":"'Timing Flags'!AM110","v":"Ops"},{"$f":"'Timing Flags'!AN110","v":"Ops"},{"$f":"'Timing Flags'!AO110","v":"Ops"},{"$f":"'Timing Flags'!AP110","v":"Ops"},{"$f":"'Timing Flags'!AQ110","v":"Ops"},{"$f":"'Timing Flags'!AR110","v":"Ops"},{"$f":"'Timing Flags'!AS110","v":"Ops"},{"$f":"'Timing Flags'!AT110","v":"Ops"},{"$f":"'Timing Flags'!AU110","v":"Ops"},{"$f":"'Timing Flags'!AV110","v":"Ops"},{"$f":"'Timing Flags'!AW110","v":"Ops"},{"$f":"'Timing Flags'!AX110","v":"Ops"},{"$f":"'Timing Flags'!AY110","v":"Ops"},{"$f":"'Timing Flags'!AZ110","v":"Ops"},{"$f":"'Timing Flags'!BA110","v":"Ops"},{"$f":"'Timing Flags'!BB110","v":"Ops"},{"$f":"'Timing Flags'!BC110","v":"Ops"},{"$f":"'Timing Flags'!BD110","v":"Ops"},{"$f":"'Timing Flags'!BE110","v":"Ops"},{"$f":"'Timing Flags'!BF110","v":"Ops"},{"$f":"'Timing Flags'!BG110","v":"Ops"},{"$f":"'Timing Flags'!BH110","v":"Ops"},{"$f":"'Timing Flags'!BI110","v":"Ops"},{"$f":"'Timing Flags'!BJ110","v":"Ops"},{"$f":"'Timing Flags'!BK110","v":"Ops"},{"$f":"'Timing Flags'!BL110","v":"Ops"},{"$f":"'Timing Flags'!BM110","v":"Ops"},{"$f":"'Timing Flags'!BN110","v":"Ops"},{"$f":"'Timing Flags'!BO110","v":"Ops"},{"$f":"'Timing Flags'!BP110","v":"Ops"},{"$f":"'Timing Flags'!BQ110","v":"Ops"},{"$f":"'Timing Flags'!BR110","v":"Ops"},{"$f":"'Timing Flags'!BS110","v":"Ops"},{"$f":"'Timing Flags'!BT110","v":"Ops"},{"$f":"'Timing Flags'!BU110","v":"Ops"},{"$f":"'Timing Flags'!BV110","v":"Ops"},{"$f":"'Timing Flags'!BW110","v":"Shut-down"},{"$f":"'Timing Flags'!BX110","v":"Shut-down"},{"$f":"'Timing Flags'!BY110","v":"Shut-down"},{"$f":"'Timing Flags'!BZ110","v":"Shut-down"},{"$f":"'Timing Flags'!CA110","v":"Shut-down"},{"$f":"'Timing Flags'!CB110","v":"Shut-down"},{"$f":"'Timing Flags'!CC110","v":"Shut-down"},{"$f":"'Timing Flags'!CD110","v":"Shut-down"},{"$f":"'Timing Flags'!CE110","v":"Shut-down"},{"$f":"'Timing Flags'!CF110","v":"Shut-down"},{"$f":"'Timing Flags'!CG110","v":"Shut-down"},{"$f":"'Timing Flags'!CH110","v":"Shut-down"},{"$f":"'Timing Flags'!CI110","v":"Shut-down"},{"$f":"'Timing Flags'!CJ110","v":"Shut-down"},{"$f":"'Timing Flags'!CK110","v":"Shut-down"},{"$f":"'Timing Flags'!CL110","v":"Shut-down"},{"$f":"'Timing Flags'!CM110","v":"Shut-down"},{"$f":"'Timing Flags'!CN110","v":"Shut-down"}]
[null,null,"Operational Flag",null,null,null,null,null,null,null,null,null,null,{"$f":"'Timing Flags'!M105","v":0},{"$f":"'Timing Flags'!N105","v":0},{"$f":"'Timing Flags'!O105","v":1},{"$f":"'Timing Flags'!P105","v":1},{"$f":"'Timing Flags'!Q105","v":1},{"$f":"'Timing Flags'!R105","v":1},{"$f":"'Timing Flags'!S105","v":1},{"$f":"'Timing Flags'!T105","v":1},{"$f":"'Timing Flags'!U105","v":1},{"$f":"'Timing Flags'!V105","v":1},{"$f":"'Timing Flags'!W105","v":1},{"$f":"'Timing Flags'!X105","v":1},{"$f":"'Timing Flags'!Y105","v":1},{"$f":"'Timing Flags'!Z105","v":1},{"$f":"'Timing Flags'!AA105","v":1},{"$f":"'Timing Flags'!AB105","v":1},{"$f":"'Timing Flags'!AC105","v":1},{"$f":"'Timing Flags'!AD105","v":1},{"$f":"'Timing Flags'!AE105","v":1},{"$f":"'Timing Flags'!AF105","v":1},{"$f":"'Timing Flags'!AG105","v":1},{"$f":"'Timing Flags'!AH105","v":1},{"$f":"'Timing Flags'!AI105","v":1},{"$f":"'Timing Flags'!AJ105","v":1},{"$f":"'Timing Flags'!AK105","v":1},{"$f":"'Timing Flags'!AL105","v":1},{"$f":"'Timing Flags'!AM105","v":1},{"$f":"'Timing Flags'!AN105","v":1},{"$f":"'Timing Flags'!AO105","v":1},{"$f":"'Timing Flags'!AP105","v":1},{"$f":"'Timing Flags'!AQ105","v":1},{"$f":"'Timing Flags'!AR105","v":1},{"$f":"'Timing Flags'!AS105","v":1},{"$f":"'Timing Flags'!AT105","v":1},{"$f":"'Timing Flags'!AU105","v":1},{"$f":"'Timing Flags'!AV105","v":1},{"$f":"'Timing Flags'!AW105","v":1},{"$f":"'Timing Flags'!AX105","v":1},{"$f":"'Timing Flags'!AY105","v":1},{"$f":"'Timing Flags'!AZ105","v":1},{"$f":"'Timing Flags'!BA105","v":1},{"$f":"'Timing Flags'!BB105","v":1},{"$f":"'Timing Flags'!BC105","v":1},{"$f":"'Timing Flags'!BD105","v":1},{"$f":"'Timing Flags'!BE105","v":1},{"$f":"'Timing Flags'!BF105","v":1},{"$f":"'Timing Flags'!BG105","v":1},{"$f":"'Timing Flags'!BH105","v":1},{"$f":"'Timing Flags'!BI105","v":1},{"$f":"'Timing Flags'!BJ105","v":1},{"$f":"'Timing Flags'!BK105","v":1},{"$f":"'Timing Flags'!BL105","v":1},{"$f":"'Timing Flags'!BM105","v":1},{"$f":"'Timing Flags'!BN105","v":1},{"$f":"'Timing Flags'!BO105","v":1},{"$f":"'Timing Flags'!BP105","v":1},{"$f":"'Timing Flags'!BQ105","v":1},{"$f":"'Timing Flags'!BR105","v":1},{"$f":"'Timing Flags'!BS105","v":1},{"$f":"'Timing Flags'!BT105","v":1},{"$f":"'Timing Flags'!BU105","v":1},{"$f":"'Timing Flags'!BV105","v":1},{"$f":"'Timing Flags'!BW105","v":0},{"$f":"'Timing Flags'!BX105","v":0},{"$f":"'Timing Flags'!BY105","v":0},{"$f":"'Timing Flags'!BZ105","v":0},{"$f":"'Timing Flags'!CA105","v":0},{"$f":"'Timing Flags'!CB105","v":0},{"$f":"'Timing Flags'!CC105","v":0},{"$f":"'Timing Flags'!CD105","v":0},{"$f":"'Timing Flags'!CE105","v":0},{"$f":"'Timing Flags'!CF105","v":0},{"$f":"'Timing Flags'!CG105","v":0},{"$f":"'Timing Flags'!CH105","v":0},{"$f":"'Timing Flags'!CI105","v":0},{"$f":"'Timing Flags'!CJ105","v":0},{"$f":"'Timing Flags'!CK105","v":0},{"$f":"'Timing Flags'!CL105","v":0},{"$f":"'Timing Flags'!CM105","v":0},{"$f":"'Timing Flags'!CN105","v":0}]
[null,null,"Converstion of Construction to Term Loan",null,null,null,null,"Driver","Driver","Driver",null,"Test/",null,{"$f":"'Timing Flags'!M104","v":0},{"$f":"'Timing Flags'!N104","v":1},{"$f":"'Timing Flags'!O104","v":0},{"$f":"'Timing Flags'!P104","v":0},{"$f":"'Timing Flags'!Q104","v":0},{"$f":"'Timing Flags'!R104","v":0},{"$f":"'Timing Flags'!S104","v":0},{"$f":"'Timing Flags'!T104","v":0},{"$f":"'Timing Flags'!U104","v":0},{"$f":"'Timing Flags'!V104","v":0},{"$f":"'Timing Flags'!W104","v":0},{"$f":"'Timing Flags'!X104","v":0},{"$f":"'Timing Flags'!Y104","v":0},{"$f":"'Timing Flags'!Z104","v":0},{"$f":"'Timing Flags'!AA104","v":0},{"$f":"'Timing Flags'!AB104","v":0},{"$f":"'Timing Flags'!AC104","v":0},{"$f":"'Timing Flags'!AD104","v":0},{"$f":"'Timing Flags'!AE104","v":0},{"$f":"'Timing Flags'!AF104","v":0},{"$f":"'Timing Flags'!AG104","v":0},{"$f":"'Timing Flags'!AH104","v":0},{"$f":"'Timing Flags'!AI104","v":0},{"$f":"'Timing Flags'!AJ104","v":0},{"$f":"'Timing Flags'!AK104","v":0},{"$f":"'Timing Flags'!AL104","v":0},{"$f":"'Timing Flags'!AM104","v":0},{"$f":"'Timing Flags'!AN104","v":0},{"$f":"'Timing Flags'!AO104","v":0},{"$f":"'Timing Flags'!AP104","v":0},{"$f":"'Timing Flags'!AQ104","v":0},{"$f":"'Timing Flags'!AR104","v":0},{"$f":"'Timing Flags'!AS104","v":0},{"$f":"'Timing Flags'!AT104","v":0},{"$f":"'Timing Flags'!AU104","v":0},{"$f":"'Timing Flags'!AV104","v":0},{"$f":"'Timing Flags'!AW104","v":0},{"$f":"'Timing Flags'!AX104","v":0},{"$f":"'Timing Flags'!AY104","v":0},{"$f":"'Timing Flags'!AZ104","v":0},{"$f":"'Timing Flags'!BA104","v":0},{"$f":"'Timing Flags'!BB104","v":0},{"$f":"'Timing Flags'!BC104","v":0},{"$f":"'Timing Flags'!BD104","v":0},{"$f":"'Timing Flags'!BE104","v":0},{"$f":"'Timing Flags'!BF104","v":0},{"$f":"'Timing Flags'!BG104","v":0},{"$f":"'Timing Flags'!BH104","v":0},{"$f":"'Timing Flags'!BI104","v":0},{"$f":"'Timing Flags'!BJ104","v":0},{"$f":"'Timing Flags'!BK104","v":0},{"$f":"'Timing Flags'!BL104","v":0},{"$f":"'Timing Flags'!BM104","v":0},{"$f":"'Timing Flags'!BN104","v":0},{"$f":"'Timing Flags'!BO104","v":0},{"$f":"'Timing Flags'!BP104","v":0},{"$f":"'Timing Flags'!BQ104","v":0},{"$f":"'Timing Flags'!BR104","v":0},{"$f":"'Timing Flags'!BS104","v":0},{"$f":"'Timing Flags'!BT104","v":0},{"$f":"'Timing Flags'!BU104","v":0},{"$f":"'Timing Flags'!BV104","v":0},{"$f":"'Timing Flags'!BW104","v":0},{"$f":"'Timing Flags'!BX104","v":0},{"$f":"'Timing Flags'!BY104","v":0},{"$f":"'Timing Flags'!BZ104","v":0},{"$f":"'Timing Flags'!CA104","v":0},{"$f":"'Timing Flags'!CB104","v":0},{"$f":"'Timing Flags'!CC104","v":0},{"$f":"'Timing Flags'!CD104","v":0},{"$f":"'Timing Flags'!CE104","v":0},{"$f":"'Timing Flags'!CF104","v":0},{"$f":"'Timing Flags'!CG104","v":0},{"$f":"'Timing Flags'!CH104","v":0},{"$f":"'Timing Flags'!CI104","v":0},{"$f":"'Timing Flags'!CJ104","v":0},{"$f":"'Timing Flags'!CK104","v":0},{"$f":"'Timing Flags'!CL104","v":0},{"$f":"'Timing Flags'!CM104","v":0},{"$f":"'Timing Flags'!CN104","v":0}]
[null,null,"Days for Interest Calculation",null,null,"Units",null,"Constant 1","Constant 2","Constant 3","Sum","CODE","Start",{"$f":"N4-N3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,{"$f":"BZ4-BZ3+1","v":183},182,183,182,183,183,183,182,183,182,183,182,183,183,183,182]
[]
["Debt Paramerteres Summary",null,null,null,null,"Debt %",null,"Amount","Tenure"]
[null,{"$f":"'Input Constant'!B441","v":"Senior Debt: Development Bank"},null,null,null,{"$f":"'Input Constant'!G437","v":1},null,{"$f":"F11*$H$14","v":0.2}]
[null,{"$f":"'Input Constant'!B476","v":"Senior Debt: concessional "},null,null,null,{"$f":"'Input Constant'!G438","v":0},null,{"$f":"F12*$H$14","v":0}]
[null,{"$f":"'Input Constant'!B510","v":"Senior Debt: DEG"},null,null,null,{"$f":"'Input Constant'!G439","v":0},null,{"$f":"F13*$H$14","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F11:F13)","v":1},null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comp CFADS",{"$f":"LOOKUP(N4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":0},{"$f":"LOOKUP(O4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":0},{"$f":"LOOKUP(P4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1882.8254144765438},{"$f":"LOOKUP(Q4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4152.5107558707059},{"$f":"LOOKUP(R4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3395.5283779188703},{"$f":"LOOKUP(S4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4123.3748128310981},{"$f":"LOOKUP(T4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3365.2169465882307},{"$f":"LOOKUP(U4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4093.4582625220332},{"$f":"LOOKUP(V4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3334.4953759358655},{"$f":"LOOKUP(W4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4060.0266693791482},{"$f":"LOOKUP(X4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3303.5905748290884},{"$f":"LOOKUP(Y4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4026.366346706905},{"$f":"LOOKUP(Z4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3272.4378659079689},{"$f":"LOOKUP(AA4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4114.4402246987265},{"$f":"LOOKUP(AB4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3380.354127225909},{"$f":"LOOKUP(AC4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4105.6165178906576},{"$f":"LOOKUP(AD4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3372.6725042283156},{"$f":"LOOKUP(AE4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4095.9854955014916},{"$f":"LOOKUP(AF4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3366.7774488952564},{"$f":"LOOKUP(AG4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4088.202362870265},{"$f":"LOOKUP(AH4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3392.8685622197718},{"$f":"LOOKUP(AI4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4105.981103997914},{"$f":"LOOKUP(AJ4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3380.7498251524403},{"$f":"LOOKUP(AK4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4093.6633061015932},{"$f":"LOOKUP(AL4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3370.5290354823483},{"$f":"LOOKUP(AM4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4081.5244410832242},{"$f":"LOOKUP(AN4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3362.3464806495003},{"$f":"LOOKUP(AO4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4071.5237540503254},{"$f":"LOOKUP(AP4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3356.4772385981632},{"$f":"LOOKUP(AQ4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4062.7803455137691},{"$f":"LOOKUP(AR4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3353.1160235308371},{"$f":"LOOKUP(AS4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":4059.0161104713943},{"$f":"LOOKUP(AT4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3352.8967704340016},{"$f":"LOOKUP(AU4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":3826.8208970697601},{"$f":"LOOKUP(AV4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2376.483852362524},{"$f":"LOOKUP(AW4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2985.5676332786743},{"$f":"LOOKUP(AX4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2303.7582755192825},{"$f":"LOOKUP(AY4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2809.9012170361957},{"$f":"LOOKUP(AZ4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2237.5530933046193},{"$f":"LOOKUP(BA4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2695.7300409510899},{"$f":"LOOKUP(BB4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2201.8032149459514},{"$f":"LOOKUP(BC4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":2664.5426173216815},{"$f":"LOOKUP(BD4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1646.2499559753751},{"$f":"LOOKUP(BE4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":964.78871265359271},{"$f":"LOOKUP(BF4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":730.18475168520945},{"$f":"LOOKUP(BG4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":978.03083190318193},{"$f":"LOOKUP(BH4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":739.98746693134785},{"$f":"LOOKUP(BI4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":993.04507353808731},{"$f":"LOOKUP(BJ4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":750.55646945546721},{"$f":"LOOKUP(BK4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1008.2514642133742},{"$f":"LOOKUP(BL4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":761.21036165850819},{"$f":"LOOKUP(BM4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1023.6279048947011},{"$f":"LOOKUP(BN4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":771.95587812773738},{"$f":"LOOKUP(BO4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1039.2263819071522},{"$f":"LOOKUP(BP4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":782.90833928995505},{"$f":"LOOKUP(BQ4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1055.0934482148868},{"$f":"LOOKUP(BR4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":793.90507814908813},{"$f":"LOOKUP(BS4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1071.1090498497865},{"$f":"LOOKUP(BT4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":805.02770695113861},{"$f":"LOOKUP(BU4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1087.3474895740515},{"$f":"LOOKUP(BV4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":816.27658551023205},{"$f":"LOOKUP(BW4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":1103.8365172413305},{"$f":"LOOKUP(BX4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":437.61144991212439},{"$f":"LOOKUP(BY4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9061440020385716E-10},{"$f":"LOOKUP(BZ4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CA4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9061440020385716E-10},{"$f":"LOOKUP(CB4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CC4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9061440020385716E-10},{"$f":"LOOKUP(CD4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CE4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CF4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CG4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9061440020385716E-10},{"$f":"LOOKUP(CH4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CI4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9061440020385716E-10},{"$f":"LOOKUP(CJ4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CK4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9061440020385716E-10},{"$f":"LOOKUP(CL4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CM4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CN4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9550788591926301E-10},{"$f":"LOOKUP(CO4,'Financial Statements'!4:4,'Financial Statements'!31:31)","v":-8.9061440020385716E-10}]
["Aggregate and Percent Set-up"]
[null,null,"CFADS",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N17:CO17)","v":156017.1546751828},null,"Fixed CFADS",0,0,1882.8254144765438,4152.6707661210739,3396.0485665959081,4124.19946207475,3366.416344170947,4094.9693080489051,3336.404930940811,4062.2595407726672,3306.2412926705247,4029.3519092724991,3274.9958763899622,4120.4615077690423,3387.1542808118857,4113.0686091002035,3380.9852152644712,4104.9837865505388,3376.6866685862888,4098.8308098595526,3418.6422707669367,4133.4006694538884,3410.1100742010335,4124.5147033766434,3403.4984222161825,4115.9675802122374,3398.9213110786859,4109.5396691621481,3396.6216660254136,4104.5432564100474,3396.7550192390536,4103.9725973409195,2963.9199246869312,3008.751115826029,2336.1906246658136,2843.3511340322425,2261.0298525791331,2726.5359231646357,2230.332202532883,2695.4379960354327,2201.7913384527146,2664.5421369835103,1646.2499364416226,964.78871186356059,730.18475165308143,978.0308319018751,739.98746693129465,993.04507353808458,750.5564694554671,1008.2514642133738,761.21036165850819,1023.6279048947008,771.95587812773738,1039.2263819071518,782.90833928995505,1055.0934482148866,793.90507814908813,1071.1090498497861,805.02770695113861,1087.347489574051,816.27658551023205,1103.8365172413301,437.61144991212439,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10]
[null,null,"CFADS from UDF",null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(O4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(P4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":1878.8114002205089},{"$f":"LOOKUP(Q4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4147.2018161655542},{"$f":"LOOKUP(R4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3399.8806312261022},{"$f":"LOOKUP(S4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4131.948847110767},{"$f":"LOOKUP(T4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3383.9666790463825},{"$f":"LOOKUP(U4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4116.834812603739},{"$f":"LOOKUP(V4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3368.8424426642669},{"$f":"LOOKUP(W4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4099.5086389270491},{"$f":"LOOKUP(X4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3354.7349413088159},{"$f":"LOOKUP(Y4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4083.2092972388127},{"$f":"LOOKUP(Z4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3341.7071570986081},{"$f":"LOOKUP(AA4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4065.0986218241105},{"$f":"LOOKUP(AB4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3329.691845604787},{"$f":"LOOKUP(AC4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4053.8811701517934},{"$f":"LOOKUP(AD4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3319.2457571437503},{"$f":"LOOKUP(AE4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4041.413269635199},{"$f":"LOOKUP(AF4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3310.4089065211265},{"$f":"LOOKUP(AG4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4030.6123109914229},{"$f":"LOOKUP(AH4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3303.3704241952692},{"$f":"LOOKUP(AI4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4019.3865777371325},{"$f":"LOOKUP(AJ4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3298.2203468279031},{"$f":"LOOKUP(AK4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4014.747019123442},{"$f":"LOOKUP(AL4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3295.540384076894},{"$f":"LOOKUP(AM4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4010.4091114150256},{"$f":"LOOKUP(AN4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3295.5128966508164},{"$f":"LOOKUP(AO4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4008.8491492524536},{"$f":"LOOKUP(AP4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3298.4722915773136},{"$f":"LOOKUP(AQ4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4008.9540389545105},{"$f":"LOOKUP(AR4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3304.6740060850552},{"$f":"LOOKUP(AS4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4015.3913457643889},{"$f":"LOOKUP(AT4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3310.6136265840282},{"$f":"LOOKUP(AU4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4015.4021589625522},{"$f":"LOOKUP(AV4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3313.8806818761086},{"$f":"LOOKUP(AW4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4017.4308278305944},{"$f":"LOOKUP(AX4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":3320.926670124169},{"$f":"LOOKUP(AY4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":4023.0155435696188},{"$f":"LOOKUP(AZ4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":2949.9608791237829},{"$f":"LOOKUP(BA4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":2640.3687801826009},{"$f":"LOOKUP(BB4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":2173.0668214908551},{"$f":"LOOKUP(BC4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":2609.7687379351537},{"$f":"LOOKUP(BD4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":1617.5685422567017},{"$f":"LOOKUP(BE4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":926.65802797929325},{"$f":"LOOKUP(BF4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":701.6806284590308},{"$f":"LOOKUP(BG4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":940.03105020986368},{"$f":"LOOKUP(BH4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":711.85249228564749},{"$f":"LOOKUP(BI4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":955.53806518478154},{"$f":"LOOKUP(BJ4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":723.04787917060924},{"$f":"LOOKUP(BK4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":971.37365934535421},{"$f":"LOOKUP(BL4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":734.66337588836075},{"$f":"LOOKUP(BM4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":987.75356428684108},{"$f":"LOOKUP(BN4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":746.79378300969518},{"$f":"LOOKUP(BO4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":1004.6897651637364},{"$f":"LOOKUP(BP4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":759.65878865941431},{"$f":"LOOKUP(BQ4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":1022.7355328390595},{"$f":"LOOKUP(BR4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":773.19538995482912},{"$f":"LOOKUP(BS4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":1041.4771468070242},{"$f":"LOOKUP(BT4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":787.60802887428088},{"$f":"LOOKUP(BU4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":1061.2478197448804},{"$f":"LOOKUP(BV4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":803.02406268186007},{"$f":"LOOKUP(BW4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":1082.1460518929546},{"$f":"LOOKUP(BX4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":429.55146674917273},{"$f":"LOOKUP(BY4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(BZ4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CA4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CB4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CC4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CD4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CE4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CF4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CG4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CH4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CI4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CJ4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CK4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CL4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CM4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CN4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0},{"$f":"LOOKUP(CO4,'Parallel Model'!5:5,'Parallel Model'!335:335)","v":0}]
[]
[null,null,"EBITDA",null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(O4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(P4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3254.8525691658169},{"$f":"LOOKUP(Q4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4779.9388316444474},{"$f":"LOOKUP(R4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4002.4109067697054},{"$f":"LOOKUP(S4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4749.8268311514721},{"$f":"LOOKUP(T4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3968.9060019482158},{"$f":"LOOKUP(U4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4713.5174554250252},{"$f":"LOOKUP(V4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3935.0141773207392},{"$f":"LOOKUP(W4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4676.8135629664212},{"$f":"LOOKUP(X4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3900.6875235283883},{"$f":"LOOKUP(Y4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4639.6171530318024},{"$f":"LOOKUP(Z4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3865.8349328998256},{"$f":"LOOKUP(AA4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4601.8155243568281},{"$f":"LOOKUP(AB4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3830.3613076785255},{"$f":"LOOKUP(AC4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4563.4322339995069},{"$f":"LOOKUP(AD4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3794.3794283625812},{"$f":"LOOKUP(AE4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4524.5081875133028},{"$f":"LOOKUP(AF4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3757.8341847139018},{"$f":"LOOKUP(AG4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4484.976671451197},{"$f":"LOOKUP(AH4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3720.681496178915},{"$f":"LOOKUP(AI4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4444.7794142661614},{"$f":"LOOKUP(AJ4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3682.8570230071537},{"$f":"LOOKUP(AK4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4403.935291436057},{"$f":"LOOKUP(AL4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3644.4557771965365},{"$f":"LOOKUP(AM4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4362.4783149236191},{"$f":"LOOKUP(AN4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3605.4278703299283},{"$f":"LOOKUP(AO4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4320.3641254593094},{"$f":"LOOKUP(AP4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3565.7451032579047},{"$f":"LOOKUP(AQ4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4277.5198463256638},{"$f":"LOOKUP(AR4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3525.3320297639048},{"$f":"LOOKUP(AS4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4234.0063165890451},{"$f":"LOOKUP(AT4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3484.3390502168131},{"$f":"LOOKUP(AU4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4189.8938609283878},{"$f":"LOOKUP(AV4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3442.741902322718},{"$f":"LOOKUP(AW4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4145.1959361366853},{"$f":"LOOKUP(AX4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3400.563622274517},{"$f":"LOOKUP(AY4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4099.8635023632432},{"$f":"LOOKUP(AZ4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3357.7334663477727},{"$f":"LOOKUP(BA4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4053.9710809047338},{"$f":"LOOKUP(BB4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":3314.407964921179},{"$f":"LOOKUP(BC4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":4007.5675346807802},{"$f":"LOOKUP(BD4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1862.6835767102552},{"$f":"LOOKUP(BE4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1459.1697447549579},{"$f":"LOOKUP(BF4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1098.9222835887697},{"$f":"LOOKUP(BG4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1479.6156893941547},{"$f":"LOOKUP(BH4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1113.9169223498689},{"$f":"LOOKUP(BI4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1502.4392614089625},{"$f":"LOOKUP(BJ4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1129.7545737365958},{"$f":"LOOKUP(BK4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1525.4845659969199},{"$f":"LOOKUP(BL4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1145.7175725025518},{"$f":"LOOKUP(BM4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1548.7902997487272},{"$f":"LOOKUP(BN4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1161.8218822782901},{"$f":"LOOKUP(BO4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1572.4773350702908},{"$f":"LOOKUP(BP4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1178.2368087650375},{"$f":"LOOKUP(BQ4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1596.5015482000952},{"$f":"LOOKUP(BR4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1194.7144822653534},{"$f":"LOOKUP(BS4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1620.7886650217001},{"$f":"LOOKUP(BT4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1211.3784364616772},{"$f":"LOOKUP(BU4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1645.4152436231777},{"$f":"LOOKUP(BV4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1228.2291067032725},{"$f":"LOOKUP(BW4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":1670.4616326691312},{"$f":"LOOKUP(BX4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":263.22371485455187},{"$f":"LOOKUP(BY4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(BZ4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CA4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CB4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CC4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CD4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CE4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CF4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CG4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CH4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CI4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CJ4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CK4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CL4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CM4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CN4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0},{"$f":"LOOKUP(CO4,'Financial Statements'!4:4,'Financial Statements'!134:134)","v":0}]
[null,null,"EBITDA UDF",null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(O4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(P4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3254.8525691658169},{"$f":"LOOKUP(Q4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4779.9388316444474},{"$f":"LOOKUP(R4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4002.4109067697054},{"$f":"LOOKUP(S4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4749.8268311514721},{"$f":"LOOKUP(T4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3968.9060019482158},{"$f":"LOOKUP(U4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4713.5174554250252},{"$f":"LOOKUP(V4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3935.0141773207392},{"$f":"LOOKUP(W4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4676.8135629664212},{"$f":"LOOKUP(X4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3900.6875235283883},{"$f":"LOOKUP(Y4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4639.6171530318024},{"$f":"LOOKUP(Z4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3865.8349328998256},{"$f":"LOOKUP(AA4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4601.8155243568281},{"$f":"LOOKUP(AB4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3830.3613076785255},{"$f":"LOOKUP(AC4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4563.4322339995069},{"$f":"LOOKUP(AD4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3794.3794283625812},{"$f":"LOOKUP(AE4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4524.5081875133028},{"$f":"LOOKUP(AF4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3757.8341847139018},{"$f":"LOOKUP(AG4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4484.976671451197},{"$f":"LOOKUP(AH4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3720.681496178915},{"$f":"LOOKUP(AI4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4444.7794142661614},{"$f":"LOOKUP(AJ4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3682.8570230071537},{"$f":"LOOKUP(AK4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4403.935291436057},{"$f":"LOOKUP(AL4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3644.4557771965365},{"$f":"LOOKUP(AM4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4362.4783149236191},{"$f":"LOOKUP(AN4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3605.4278703299283},{"$f":"LOOKUP(AO4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4320.3641254593094},{"$f":"LOOKUP(AP4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3565.7451032579047},{"$f":"LOOKUP(AQ4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4277.5198463256638},{"$f":"LOOKUP(AR4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3525.3320297639048},{"$f":"LOOKUP(AS4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4234.0063165890451},{"$f":"LOOKUP(AT4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3484.3390502168131},{"$f":"LOOKUP(AU4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4189.8938609283878},{"$f":"LOOKUP(AV4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3442.741902322718},{"$f":"LOOKUP(AW4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4145.1959361366853},{"$f":"LOOKUP(AX4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3400.563622274517},{"$f":"LOOKUP(AY4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4099.8635023632432},{"$f":"LOOKUP(AZ4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3357.7334663477727},{"$f":"LOOKUP(BA4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4053.9710809047338},{"$f":"LOOKUP(BB4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":3314.407964921179},{"$f":"LOOKUP(BC4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":4007.5675346807802},{"$f":"LOOKUP(BD4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1862.6835767102552},{"$f":"LOOKUP(BE4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1459.1697447549579},{"$f":"LOOKUP(BF4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1098.9222835887697},{"$f":"LOOKUP(BG4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1479.6156893941547},{"$f":"LOOKUP(BH4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1113.9169223498689},{"$f":"LOOKUP(BI4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1502.4392614089625},{"$f":"LOOKUP(BJ4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1129.7545737365958},{"$f":"LOOKUP(BK4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1525.4845659969199},{"$f":"LOOKUP(BL4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1145.7175725025518},{"$f":"LOOKUP(BM4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1548.7902997487272},{"$f":"LOOKUP(BN4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1161.8218822782901},{"$f":"LOOKUP(BO4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1572.4773350702908},{"$f":"LOOKUP(BP4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1178.2368087650375},{"$f":"LOOKUP(BQ4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1596.5015482000952},{"$f":"LOOKUP(BR4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1194.7144822653534},{"$f":"LOOKUP(BS4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1620.7886650217001},{"$f":"LOOKUP(BT4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1211.3784364616772},{"$f":"LOOKUP(BU4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1645.4152436231777},{"$f":"LOOKUP(BV4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1228.2291067032725},{"$f":"LOOKUP(BW4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":1670.4616326691312},{"$f":"LOOKUP(BX4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":263.22371485455187},{"$f":"LOOKUP(BY4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(BZ4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CA4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CB4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CC4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CD4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CE4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CF4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CG4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CH4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CI4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CJ4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CK4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CL4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CM4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CN4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0},{"$f":"LOOKUP(CO4,'Parallel Model'!5:5,'Parallel Model'!298:298)","v":0}]
[null,null,"Less WC Changes (UDF)",null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(O4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(P4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":758.05775684065202},{"$f":"LOOKUP(Q4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":9.0314542295475349},{"$f":"LOOKUP(R4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.03721858574886},{"$f":"LOOKUP(S4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.4285137375811701},{"$f":"LOOKUP(T4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.342776798398631},{"$f":"LOOKUP(U4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.4003167526151401},{"$f":"LOOKUP(V4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.377886935326615},{"$f":"LOOKUP(W4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.3665511370782042},{"$f":"LOOKUP(X4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.420903769813663},{"$f":"LOOKUP(Y4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.3245542898646363},{"$f":"LOOKUP(Z4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.471132346492368},{"$f":"LOOKUP(AA4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.2682657257981873},{"$f":"LOOKUP(AB4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.521051132152934},{"$f":"LOOKUP(AC4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.2323394996399202},{"$f":"LOOKUP(AD4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.57094979025419},{"$f":"LOOKUP(AE4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.1887253379602498},{"$f":"LOOKUP(AF4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.625313145538939},{"$f":"LOOKUP(AG4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.1411625928072908},{"$f":"LOOKUP(AH4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.682403714965744},{"$f":"LOOKUP(AI4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.0834939810707738},{"$f":"LOOKUP(AJ4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.740569576070584},{"$f":"LOOKUP(AK4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.0443614779644577},{"$f":"LOOKUP(AL4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.799071636201575},{"$f":"LOOKUP(AM4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.9974308295686569},{"$f":"LOOKUP(AN4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.859907274039301},{"$f":"LOOKUP(AO4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.9491799832030665},{"$f":"LOOKUP(AP4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.925320140854183},{"$f":"LOOKUP(AQ4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.8880027559328028},{"$f":"LOOKUP(AR4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-13.987516278770158},{"$f":"LOOKUP(AS4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.8517601762753202},{"$f":"LOOKUP(AT4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-14.047877478466376},{"$f":"LOOKUP(AU4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.8092399606085792},{"$f":"LOOKUP(AV4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-14.105500002423241},{"$f":"LOOKUP(AW4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.771600816124419},{"$f":"LOOKUP(AX4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-14.166784993553847},{"$f":"LOOKUP(AY4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.7215325889758333},{"$f":"LOOKUP(AZ4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-14.223995055034266},{"$f":"LOOKUP(BA4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.6983959275762572},{"$f":"LOOKUP(BB4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-14.282074828193117},{"$f":"LOOKUP(BC4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":6.6661792102673871},{"$f":"LOOKUP(BD4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-416.87877580098387},{"$f":"LOOKUP(BE4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":7.9377282876184836},{"$f":"LOOKUP(BF4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-4.8960444837493355},{"$f":"LOOKUP(BG4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":8.1678219887465389},{"$f":"LOOKUP(BH4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-4.8022981796555086},{"$f":"LOOKUP(BI4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":8.3662336691076575},{"$f":"LOOKUP(BJ4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-4.9184507885881033},{"$f":"LOOKUP(BK4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":8.5203438808116516},{"$f":"LOOKUP(BL4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-5.0367638060982927},{"$f":"LOOKUP(BM4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":8.6779890917227931},{"$f":"LOOKUP(BN4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-5.1534358233403168},{"$f":"LOOKUP(BO4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":8.8672223347062982},{"$f":"LOOKUP(BP4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-5.2720455043044865},{"$f":"LOOKUP(BQ4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":9.0135371771977475},{"$f":"LOOKUP(BR4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-5.3935198532291793},{"$f":"LOOKUP(BS4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":9.1860978103923969},{"$f":"LOOKUP(BT4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-5.5179388857058029},{"$f":"LOOKUP(BU4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":9.3620901136682164},{"$f":"LOOKUP(BV4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-5.6453750853466431},{"$f":"LOOKUP(BW4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":9.5668175956099049},{"$f":"LOOKUP(BX4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":-263.88379810739463},{"$f":"LOOKUP(BY4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(BZ4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CA4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CB4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CC4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CD4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CE4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CF4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CG4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CH4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CI4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CJ4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CK4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CL4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CM4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CN4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0},{"$f":"LOOKUP(CO4,'Parallel Model'!5:5,'Parallel Model'!325:325)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N17-N21","v":0},{"$f":"O17-O21","v":0},{"$f":"P18-P17","v":-4.0140142560348977},{"$f":"Q18-Q17","v":-5.4689499555197472},3.8320646301940542,7.7493850360169745,17.55033487543551,21.865504554833933,32.437511723455827,37.249098154381954,48.493648638291234,53.857387966313581,66.711280708645972,-55.362885944931804,-57.462435207098679,-59.18743894841009,-61.739458120720883,-63.570516915339795,-66.277762065162278,-68.2184988681297,-115.27184657166754,-114.01409171675596,-111.88972737313043,-109.76768425320142,-107.95803813928842,-105.55846879721184,-103.4084144278695,-100.69051990969456,-98.149374448099934,-95.589217455536982,-92.081013153998356,-88.581251576530576,346.69370189709707,1006.6510431365232,977.69005721029498,1174.0796937983519,1059.8968175450359,1296.4796204049831,719.62867659089989,-55.069215852831803,-28.724516961859536,-54.773399048356623,-28.681394184920919,-38.130683884267341,-28.504123194050635,-37.999781692011425,-28.134974645647162,-37.507008353303036,-27.50859028485786,-36.877804868019552,-26.546985770147444,-35.874340607859722,-25.162095118042203,-34.536616743415379,-23.249550630540739,-32.357915375827133,-20.709688194259002,-29.631903042761905,-17.419678076857736,-26.09966982917058,-13.25252282837198,-21.690465348375483,-8.059983162951653,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,{"$f":"CC18-CC17","v":8.9061440020385716E-10},8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9061440020385716E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9550788591926301E-10,8.9061440020385716E-10]
[]
[null,null,"WC Change",null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":0}]
[null,null,"PRI",null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statements'!N26","v":0},{"$f":"'Financial Statements'!O26","v":0},{"$f":"'Financial Statements'!P26","v":486.31239433554151},{"$f":"'Financial Statements'!Q26","v":491.87242173981792},{"$f":"'Financial Statements'!R26","v":485.41282535592609},{"$f":"'Financial Statements'!S26","v":481.6864083089223},{"$f":"'Financial Statements'!T26","v":472.03395201470454},{"$f":"'Financial Statements'!U26","v":465.24297620800957},{"$f":"'Financial Statements'!V26","v":457.50422487380416},{"$f":"'Financial Statements'!W26","v":450.22680068988245},{"$f":"'Financial Statements'!X26","v":441.8303067850859},{"$f":"'Financial Statements'!Y26","v":434.01088242012156},{"$f":"'Financial Statements'!Z26","v":424.88515745454407},{"$f":"'Financial Statements'!AA26","v":418.75065793624975},{"$f":"'Financial Statements'!AB26","v":406.64428370613035},{"$f":"'Financial Statements'!AC26","v":397.55637526304571},{"$f":"'Financial Statements'!AD26","v":386.73384491809986},{"$f":"'Financial Statements'!AE26","v":376.89905426368182},{"$f":"'Financial Statements'!AF26","v":365.08240836591278},{"$f":"'Financial Statements'!AG26","v":354.41572236375953},{"$f":"'Financial Statements'!AH26","v":341.49533767410901},{"$f":"'Financial Statements'!AI26","v":331.71481628717657},{"$f":"'Financial Statements'!AJ26","v":315.84776743078436},{"$f":"'Financial Statements'!AK26","v":303.22762385649946},{"$f":"'Financial Statements'!AL26","v":287.72581335038961},{"$f":"'Financial Statements'!AM26","v":273.95644301082604},{"$f":"'Financial Statements'!AN26","v":256.9412969544673},{"$f":"'Financial Statements'!AO26","v":241.89119142578107},{"$f":"'Financial Statements'!AP26","v":223.19318480059582},{"$f":"'Financial Statements'!AQ26","v":207.85149805596188},{"$f":"'Financial Statements'!AR26","v":186.20352251183803},{"$f":"'Financial Statements'!AS26","v":168.13844594137595},{"$f":"'Financial Statements'!AT26","v":145.49015726127786},{"$f":"'Financial Statements'!AU26","v":125.68459460931918},{"$f":"'Financial Statements'!AV26","v":100.7919207005644},{"$f":"'Financial Statements'!AW26","v":79.10093626936937},{"$f":"'Financial Statements'!AX26","v":51.729708862310922},{"$f":"'Financial Statements'!AY26","v":28.095727820863623},{"$f":"'Financial Statements'!AZ26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BA26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BB26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BC26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BD26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BE26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BF26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BG26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BH26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BI26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BJ26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BK26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BL26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BM26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BN26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BO26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BP26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BQ26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BR26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BS26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BT26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BU26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BV26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BW26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BX26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!BY26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!BZ26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CA26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!CB26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CC26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!CD26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CE26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CF26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CG26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!CH26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CI26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!CJ26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CK26","v":8.9061440020385716E-10},{"$f":"'Financial Statements'!CL26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CM26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CN26","v":8.9550788591926301E-10},{"$f":"'Financial Statements'!CO26","v":8.9061440020385716E-10}]
[null,null,"PRG",null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statements'!N27","v":0},{"$f":"'Financial Statements'!O27","v":0},{"$f":"'Financial Statements'!P27","v":127.65700351307964},{"$f":"'Financial Statements'!Q27","v":126.52419980437631},{"$f":"'Financial Statements'!R27","v":134.50692208065757},{"$f":"'Financial Statements'!S27","v":137.33709627387091},{"$f":"'Financial Statements'!T27","v":144.99788014367894},{"$f":"'Financial Statements'!U27","v":147.41589994236739},{"$f":"'Financial Statements'!V27","v":156.39246344639645},{"$f":"'Financial Statements'!W27","v":159.19354176031266},{"$f":"'Financial Statements'!X27","v":168.68754568402736},{"$f":"'Financial Statements'!Y27","v":171.91536961491119},{"$f":"'Financial Statements'!Z27","v":181.98304188380519},{"$f":"'Financial Statements'!AA27","v":61.356375996053707},{"$f":"'Financial Statements'!AB27","v":56.883947878638899},{"$f":"'Financial Statements'!AC27","v":53.027001346163601},{"$f":"'Financial Statements'!AD27","v":48.544029006420153},{"$f":"'Financial Statements'!AE27","v":44.434912410168963},{"$f":"'Financial Statements'!AF27","v":39.599640598271428},{"$f":"'Financial Statements'!AG27","v":35.217423624365004},{"$f":"'Financial Statements'!AH27","v":0},{"$f":"'Financial Statements'!AI27","v":0},{"$f":"'Financial Statements'!AJ27","v":0},{"$f":"'Financial Statements'!AK27","v":0},{"$f":"'Financial Statements'!AL27","v":0},{"$f":"'Financial Statements'!AM27","v":0},{"$f":"'Financial Statements'!AN27","v":0},{"$f":"'Financial Statements'!AO27","v":0},{"$f":"'Financial Statements'!AP27","v":0},{"$f":"'Financial Statements'!AQ27","v":0},{"$f":"'Financial Statements'!AR27","v":0},{"$f":"'Financial Statements'!AS27","v":0},{"$f":"'Financial Statements'!AT27","v":0},{"$f":"'Financial Statements'!AU27","v":0},{"$f":"'Financial Statements'!AV27","v":0},{"$f":"'Financial Statements'!AW27","v":0},{"$f":"'Financial Statements'!AX27","v":0},{"$f":"'Financial Statements'!AY27","v":0},{"$f":"'Financial Statements'!AZ27","v":0},{"$f":"'Financial Statements'!BA27","v":0},{"$f":"'Financial Statements'!BB27","v":0},{"$f":"'Financial Statements'!BC27","v":0},{"$f":"'Financial Statements'!BD27","v":0},{"$f":"'Financial Statements'!BE27","v":0},{"$f":"'Financial Statements'!BF27","v":0},{"$f":"'Financial Statements'!BG27","v":0},{"$f":"'Financial Statements'!BH27","v":0},{"$f":"'Financial Statements'!BI27","v":0},{"$f":"'Financial Statements'!BJ27","v":0},{"$f":"'Financial Statements'!BK27","v":0},{"$f":"'Financial Statements'!BL27","v":0},{"$f":"'Financial Statements'!BM27","v":0},{"$f":"'Financial Statements'!BN27","v":0},{"$f":"'Financial Statements'!BO27","v":0},{"$f":"'Financial Statements'!BP27","v":0},{"$f":"'Financial Statements'!BQ27","v":0},{"$f":"'Financial Statements'!BR27","v":0},{"$f":"'Financial Statements'!BS27","v":0},{"$f":"'Financial Statements'!BT27","v":0},{"$f":"'Financial Statements'!BU27","v":0},{"$f":"'Financial Statements'!BV27","v":0},{"$f":"'Financial Statements'!BW27","v":0},{"$f":"'Financial Statements'!BX27","v":0},{"$f":"'Financial Statements'!BY27","v":0},{"$f":"'Financial Statements'!BZ27","v":0},{"$f":"'Financial Statements'!CA27","v":0},{"$f":"'Financial Statements'!CB27","v":0},{"$f":"'Financial Statements'!CC27","v":0},{"$f":"'Financial Statements'!CD27","v":0},{"$f":"'Financial Statements'!CE27","v":0},{"$f":"'Financial Statements'!CF27","v":0},{"$f":"'Financial Statements'!CG27","v":0},{"$f":"'Financial Statements'!CH27","v":0},{"$f":"'Financial Statements'!CI27","v":0},{"$f":"'Financial Statements'!CJ27","v":0},{"$f":"'Financial Statements'!CK27","v":0},{"$f":"'Financial Statements'!CL27","v":0},{"$f":"'Financial Statements'!CM27","v":0},{"$f":"'Financial Statements'!CN27","v":0},{"$f":"'Financial Statements'!CO27","v":0}]
[null,null,"Computed CFADS",null,null,null,null,null,null,null,null,null,null,{"$f":"N20-N22-N26-N27","v":0},{"$f":"O20-O22-O26-O27","v":0},1882.8254144765438,4152.5107558707059,3395.5283779188703,4123.3748128310981,3365.2169465882307,4093.4582625220332,3334.4953759358655,4060.0266693791482,3303.5905748290884,4026.366346706905,3272.4378659079689,4114.4402246987265,3380.354127225909,4105.6165178906576,3372.6725042283156,4095.9854955014916,3366.7774488952564,4088.202362870265,3392.8685622197718,4105.981103997914,3380.7498251524403,4093.6633061015932,3370.5290354823483,4081.5244410832242,3362.3464806495003,4071.5237540503254,3356.4772385981632,4062.7803455137691,3353.1160235308371,4059.0161104713943,3352.8967704340016,4057.4000263584603,3356.0554816245767,4059.3233990511917,3363.00069840576,4065.0462419534042,3371.9574614019116,4047.2726849762671,3328.6900397484765,4000.9013554696226,2279.5623525103438,1451.2320164664488,1103.8183280716237,1471.4478674045129,1118.719220528629,1494.0730277389641,1134.6730245242886,1516.9642221152176,1150.7543363077548,1540.1123106561138,1166.975318100735,1563.6101127346892,1183.5088542684466,1587.4880110220067,1200.1080021176872,1611.6025672104172,1216.8963753464877,1636.0531535086188,1233.8744817877237,1660.894815072626,527.10751296105093,-8.9061440020385716E-10,-8.9550788591926301E-10,{"$f":"CA20-CA22-CA26-CA27","v":-8.9061440020385716E-10},-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9061440020385716E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9550788591926301E-10,-8.9061440020385716E-10]
[]
[]
[null,null,"Aggregate Loan Fees",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N31:CO31)","v":850},null,null,{"$f":"LOOKUP(N4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(O4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(P4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(Q4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(R4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(S4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(T4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(U4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(V4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(W4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(X4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(Y4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(Z4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AA4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AB4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AC4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AD4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AE4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AF4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AG4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AH4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AI4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AJ4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AK4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AL4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AM4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AN4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AO4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AP4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AQ4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AR4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AS4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AT4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AU4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AV4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AW4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":25},{"$f":"LOOKUP(AX4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AY4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(AZ4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BA4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BB4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BC4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BD4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BE4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BF4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BG4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BH4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BI4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BJ4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BK4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BL4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BM4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BN4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BO4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BP4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BQ4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BR4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BS4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BT4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BU4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BV4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BW4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BX4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BY4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(BZ4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CA4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CB4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CC4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CD4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CE4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CF4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CG4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CH4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CI4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CJ4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CK4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CL4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CM4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CN4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0},{"$f":"LOOKUP(CO4,'Financial Statements'!4:4,'Financial Statements'!34:34)","v":0}]
[]
[null,null,"CFADS as Percent of Total",null,null,"%",null,null,null,null,{"$f":"SUM(N33:CO33)","v":1.0000000000000004},null,null,{"$f":"N17/$K$17","v":0},0,1.2068066607139832E-2,2.6616757463412626E-2,2.1767148450221725E-2,2.6434269171624461E-2,2.1577219192207415E-2,2.6246916991752318E-2,2.1384859491169295E-2,2.6037262051279025E-2,2.1191524095884817E-2,2.5826338889856942E-2,2.0991254988647134E-2,2.6410310560704465E-2,2.1710140066736331E-2,2.6362925395372931E-2,2.1670599122919878E-2,2.6311105308238946E-2,2.1643047366274065E-2,2.6271667486777606E-2,2.1911963962452204E-2,2.6493244784904262E-2,2.1857276408486316E-2,2.6436289727008577E-2,2.1814898684071229E-2,2.6381506500239699E-2,2.1785561454155545E-2,2.6340306472823021E-2,2.1770821760574668E-2,2.6308281707581642E-2,2.1771676494875634E-2,2.6304624038844406E-2,{"$f":"AT17/$K$17","v":1.8997397631418243E-2},1.9284745463343734E-2,1.4973934305683277E-2,1.8224605748976181E-2,1.4492187460324123E-2,1.7475872629782924E-2,1.4295429289018148E-2,1.7276548861868125E-2,1.4112495148605266E-2,1.7078520259717001E-2,1.0551723878499156E-2,6.1838630109117528E-3,4.6801568274544994E-3,6.2687390623042023E-3,4.7429878366382124E-3,6.3649736184814903E-3,4.8107304034487432E-3,6.4624397638354918E-3,4.8790170750344529E-3,6.5609958534740944E-3,4.9478910170801249E-3,6.6609750964293068E-3,5.0180913818093755E-3,6.7626758763260362E-3,5.088575546720776E-3,6.8653287010634369E-3,5.1598666097145028E-3,6.9694098180282495E-3,5.2319668770377517E-3,7.0750970913387272E-3,2.8048931594939156E-3,-5.7084389345393221E-15,{"$f":"BZ17/$K$17","v":-5.7398039836301982E-15},-5.7084389345393221E-15,-5.7398039836301982E-15,-5.7084389345393221E-15,-5.7398039836301982E-15,-5.7398039836301982E-15,-5.7398039836301982E-15,-5.7084389345393221E-15,-5.7398039836301982E-15,-5.7084389345393221E-15,-5.7398039836301982E-15,-5.7084389345393221E-15,-5.7398039836301982E-15,-5.7398039836301982E-15,-5.7398039836301982E-15,-5.7084389345393221E-15]
[null,null,"Interest Rate Index",null,null,null,null,null,null,null,null,null,null,{"$f":"N78","v":1},{"$f":"O78","v":1},1.043963963963964,1.0896099559018479,1.1375135287378932,1.1875231325238476,1.2397313567284995,1.2939370280617337,1.3508236289350783,1.4098866680861137,1.4718708747551248,1.5362265502399135,1.6037651589351458,1.6742730325892314,1.747880711859821,1.8243045652072054,1.90450822537127,1.9877804168469628,2.0751711234614958,2.1659053323431756,2.2611271163236686,2.3605352273836639,2.4643137130560269,2.5720626850142727,2.6851407562112968,2.8025451087951905,2.9257561009656459,3.0536810524072671,3.1879329761527395,3.328087146635851,3.4744030500194811,3.6263168890833963,3.7857441541169727,3.9512709856002859,4.1249845208230731,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,{"$f":"CA78","v":4.305344204376178},4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178]
[]
[]
[]
[null,null,"PV of CFADS",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N33:CO33/N34:CO34)","v":0.45400245235207404}]
[null,null,"Total Debt",null,null,null,null,null,null,null,{"$f":"H14","v":0.2}]
[null,null,"Total LLCR",null,null,null,null,null,null,null,{"$f":"K38/K39","v":2.2700122617603702}]
[]
[null,null,"Total Non-Capture Debt Service",null,null,"%",null,null,null,null,{"$f":"SUM(N42:CO42)","v":0},null,"NON CAP",{"$f":"N178","v":0}]
[]
[null,"Loan Life"]
[null,null,{"$f":"'Input Constant'!B441","v":"Senior Debt: Development Bank"},null,null,"Flag",null,{"$f":"'Input Constant'!G453","v":"2022-11-30"},{"$f":"'Input Constant'!G454","v":"2039-06-30"},null,{"$f":"SUM(N45:CO45)","v":34},null,null,{"$f":"AND(N$4>=$H45,N$4<=$I45)*1","v":0},{"$f":"AND(O$4>=$H45,O$4<=$I45)*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CA$4>=$H45,CA$4<=$I45)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!B476","v":"Senior Debt: concessional "},null,null,"Flag",null,{"$f":"'Input Constant'!G488","v":"2022-11-30"},{"$f":"'Input Constant'!G489","v":"2039-06-30"},null,{"$f":"SUM(N46:CO46)","v":34},null,null,{"$f":"AND(N$4>=$H46,N$4<=$I46)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Input Constant'!B510","v":"Senior Debt: DEG"},null,null,"Flag",null,{"$f":"'Input Constant'!G488","v":"2022-11-30"},{"$f":"'Input Constant'!G489","v":"2039-06-30"},null,{"$f":"SUM(N47:CO47)","v":34},null,null,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Life Flag",null,null,"Flag",null,null,null,null,{"$f":"SUM(N48:CO48)","v":34},null,null,{"$f":"MAX(N45:N47)","v":0},{"$f":"MAX(O45:O47)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(CA45:CA47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capture Debt Issue",null,null,"Number",null,{"$f":"MAX(K45:K47)","v":34},{"$f":"MATCH(H50,K45:K47,0)","v":1}]
[]
[null,"Interest Rate"]
[null,null,{"$f":"C45","v":"Senior Debt: Development Bank"},null,null,null,null,null,null,null,null,null,null,{"$f":"N75","v":4.3963963963963959E-2},{"$f":"O75","v":4.3723723723723712E-2},4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,{"$f":"CA75","v":4.3723723723723712E-2},4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2]
[null,null,{"$f":"C46","v":"Senior Debt: concessional "},null,null,null,null,null,null,null,null,null,null,{"$f":"N115","v":2.7327327327327323E-2},{"$f":"O115","v":2.7327327327327323E-2},2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,{"$f":"CA115","v":2.7327327327327323E-2},2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2]
[null,null,{"$f":"C47","v":"Senior Debt: DEG"},null,null,null,null,null,null,null,null,null,null,{"$f":"N153","v":1.6486486486486485E-2},{"$f":"O153","v":1.6396396396396395E-2},1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,{"$f":"CA153","v":1.6396396396396395E-2},1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2]
[]
[null,"Mortgage Repayment"]
[null,null,{"$f":"C53","v":"Senior Debt: Development Bank"},null,null,null,null,null,null,null,{"$f":"SUM(N58:CO58)","v":1},null,null,{"$f":"REPMT(K45,N53:CO53,N45:CN45)","v":0},0,1.3249162134246407E-2,1.3894714106539217E-2,1.4438805878465785E-2,1.507359301978934E-2,1.5736287920118802E-2,1.6492249015977331E-2,1.7149155588246756E-2,1.7967273618583204E-2,1.8688822619542904E-2,1.9574277358050729E-2,2.0366662823030068E-2,2.126206205344796E-2,2.219682658336531E-2,2.3234380266851935E-2,2.4189462270580858E-2,2.531270500419789E-2,2.6360898306293058E-2,2.7577021994919609E-2,2.8727170084659744E-2,2.9990130355048376E-2,3.1308615365252319E-2,3.2734734258029266E-2,3.4118800207458902E-2,3.5663318474649389E-2,3.7181100926806834E-2,3.885403123193637E-2,4.051812438032476E-2,4.2299461740468766E-2,4.4159113752121809E-2,4.6122658607846562E-2,4.8122103250173381E-2,5.0249635920843444E-2,5.2440572716487818E-2,5.4746068165645118E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C54","v":"Senior Debt: concessional "},null,null,null,null,null,null,null,{"$f":"SUM(N59:CO59)","v":1.0000000000000002},null,null,{"$f":"REPMT(K46,N54:CO54,N46:CO46)","v":0},0,1.8206996500012174E-2,1.8704545053015491E-2,1.9215690278188011E-2,1.9740803736240577E-2,2.028026714164537E-2,2.0834472640110738E-2,2.140382309363929E-2,2.1988732373375373E-2,2.2589625660455599E-2,2.3206939755080671E-2,2.3841123394033319E-2,2.4492637576873276E-2,2.5161955901046095E-2,2.5849564906149744E-2,2.6555964427609099E-2,2.7281667960015226E-2,2.8027203030394018E-2,2.8793111581675076E-2,2.9579950366639757E-2,3.0388291352635016E-2,3.121872213734667E-2,3.2071846375934812E-2,3.2948284219841757E-2,3.3848672767591181E-2,3.4773666527906741E-2,3.5723937895486176E-2,3.6700177639777239E-2,3.770309540711049E-2,3.8733420236554038E-2,3.9791901089865293E-2,4.0879307395924665E-2,4.1996429610047528E-2,4.314407978858037E-2,4.4323092179199226E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C55","v":"Senior Debt: DEG"},null,null,null,null,null,null,null,{"$f":"SUM(N60:CO60)","v":0.99999999999999978},null,null,{"$f":"REPMT(K47,N55:CO55,N47:CO47)","v":0},0,2.2170235439037914E-2,2.2570669405536373E-2,2.2906442507596096E-2,2.3284089262451069E-2,2.3667962085426611E-2,2.4090463215047146E-2,2.4453881178291649E-2,2.4887872452748788E-2,2.5265885594183083E-2,2.5711688588560228E-2,2.6104840696132441E-2,2.6535217799501118E-2,2.6972690309168577E-2,2.7443138326945352E-2,2.786829345998211E-2,2.8351577021419931E-2,2.8793620549102415E-2,2.9290101364947127E-2,2.9749657592439332E-2,3.0240124920314682E-2,3.0738678331163106E-2,3.1262703930950139E-2,3.1759266862633348E-2,3.2297641942217729E-2,3.2813725317911623E-2,3.3366857148362641E-2,3.3903177185151213E-2,3.4462121457663163E-2,3.5030280757370573E-2,3.5614222550895712E-2,3.6193289874158159E-2,3.6793286456790801E-2,3.7394893008823087E-2,3.8011403407076663E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"C45","v":"Senior Debt: Development Bank"}]
[null,null,"Issue Number",null,null,"Number",null,1]
[null,null,"Capture Issue",null,null,"Flag",null,{"$f":"H64=I50","v":true}]
[null,null,null,null,null,"Flag"]
[null,null,{"$f":"C45","v":"Senior Debt: Development Bank"},null,null,null,null,null,null,null,null,null,null,{"$f":"N45","v":0},{"$f":"O45","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS over Loan Life",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N68:CO68)","v":0.78117854784565854},null,null,{"$f":"N33*N45","v":0},{"$f":"O33*O45","v":0},1.2068066607139832E-2,2.6616757463412626E-2,2.1767148450221725E-2,2.6434269171624461E-2,2.1577219192207415E-2,2.6246916991752318E-2,2.1384859491169295E-2,2.6037262051279025E-2,2.1191524095884817E-2,2.5826338889856942E-2,2.0991254988647134E-2,2.6410310560704465E-2,2.1710140066736331E-2,2.6362925395372931E-2,2.1670599122919878E-2,2.6311105308238946E-2,2.1643047366274065E-2,2.6271667486777606E-2,2.1911963962452204E-2,2.6493244784904262E-2,2.1857276408486316E-2,2.6436289727008577E-2,2.1814898684071229E-2,2.6381506500239699E-2,2.1785561454155545E-2,2.6340306472823021E-2,2.1770821760574668E-2,2.6308281707581642E-2,2.1771676494875634E-2,2.6304624038844406E-2,1.8997397631418243E-2,1.9284745463343734E-2,1.4973934305683277E-2,1.8224605748976181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA33*CA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Other Debt Service for Capture Issue",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H65","v":true},null,null,{"$f":"SUM(N69:CO69)","v":0},null,null,{"$f":"N$42*$H69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$42*$H69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ$42*$H69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Numerator for Sculpting",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N70:CO70)","v":0.78117854784565854},null,null,{"$f":"N68-N69","v":0},{"$f":"O68-O69","v":0},1.2068066607139832E-2,2.6616757463412626E-2,2.1767148450221725E-2,2.6434269171624461E-2,2.1577219192207415E-2,2.6246916991752318E-2,2.1384859491169295E-2,2.6037262051279025E-2,2.1191524095884817E-2,2.5826338889856942E-2,2.0991254988647134E-2,2.6410310560704465E-2,2.1710140066736331E-2,2.6362925395372931E-2,2.1670599122919878E-2,2.6311105308238946E-2,2.1643047366274065E-2,2.6271667486777606E-2,2.1911963962452204E-2,2.6493244784904262E-2,2.1857276408486316E-2,2.6436289727008577E-2,2.1814898684071229E-2,2.6381506500239699E-2,2.1785561454155545E-2,2.6340306472823021E-2,2.1770821760574668E-2,2.6308281707581642E-2,2.1771676494875634E-2,2.6304624038844406E-2,1.8997397631418243E-2,1.9284745463343734E-2,1.4973934305683277E-2,1.8224605748976181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA68-CA69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N17*N67","v":0},{"$f":"O17*O67","v":0},1882.8254144765438,4152.6707661210739,3396.0485665959081,4124.19946207475,3366.416344170947,4094.9693080489051,3336.404930940811,4062.2595407726672,3306.2412926705247,4029.3519092724991,3274.9958763899622,4120.4615077690423,3387.1542808118857,4113.0686091002035,3380.9852152644712,4104.9837865505388,3376.6866685862888,4098.8308098595526,3418.6422707669367,4133.4006694538884,3410.1100742010335,4124.5147033766434,3403.4984222161825,4115.9675802122374,3398.9213110786859,4109.5396691621481,3396.6216660254136,4104.5432564100474,3396.7550192390536,4103.9725973409195,2963.9199246869312,3008.751115826029,2336.1906246658136,2843.3511340322425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA17*CA67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,null,"% p.p.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(O4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(P4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(Q4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(R4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(S4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(T4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(U4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(V4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(W4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(X4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(Y4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(Z4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AA4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AB4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AC4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AD4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AE4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AF4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AG4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AH4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AI4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AJ4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AK4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AL4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AM4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AN4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AO4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AP4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AQ4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AR4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AS4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AT4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AU4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AV4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AW4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(AX4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AY4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(AZ4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BA4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BB4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BC4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BD4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BE4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BF4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BG4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BH4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BI4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BJ4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BK4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BL4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BM4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BN4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BO4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BP4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BQ4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BR4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BS4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BT4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BU4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BV4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BW4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BX4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(BY4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(BZ4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CA4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CB4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CC4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CD4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CE4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CF4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CG4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CH4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CI4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CJ4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CK4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2},{"$f":"LOOKUP(CL4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CM4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CN4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.066666666666667E-2},{"$f":"LOOKUP(CO4,'Debt Repayment'!4:4,'Debt Repayment'!35:35)","v":4.0444444444444443E-2}]
[null,null,"Interest Rate Including Witholding",null,null,"% p.p.",null,{"$f":"'Input Constant'!$G$568","v":7.4999999999999997E-2},{"$f":"'Debt Repayment'!H38","v":true},{"$f":"1/(1-H75*I75)-1","v":8.1081081081080919E-2},null,null,null,{"$f":"N74*(1+$J$75)","v":4.3963963963963959E-2},{"$f":"O74*(1+$J$75)","v":4.3723723723723712E-2},4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,{"$f":"CA74*(1+$J$75)","v":4.3723723723723712E-2},4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3723723723723712E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3963963963963959E-2,4.3723723723723712E-2]
[null,null,"Interest Rate with Witholding Tax",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N72:CO72/N78:CO78)","v":62902.514403054818}]
[]
[null,null,"Interest Rate Factor",null,null,"Index",null,null,null,null,null,null,1,{"$f":"M78*(1+N75*N45)","v":1},1,1.043963963963964,1.0896099559018479,1.1375135287378932,1.1875231325238476,1.2397313567284995,1.2939370280617337,1.3508236289350783,1.4098866680861137,1.4718708747551248,1.5362265502399135,1.6037651589351458,1.6742730325892314,1.747880711859821,1.8243045652072054,1.90450822537127,1.9877804168469628,2.0751711234614958,2.1659053323431756,2.2611271163236686,2.3605352273836639,2.4643137130560269,2.5720626850142727,2.6851407562112968,2.8025451087951905,2.9257561009656459,3.0536810524072671,3.1879329761527395,3.328087146635851,3.4744030500194811,3.6263168890833963,{"$f":"AS78*(1+AT75*AT45)","v":3.7857441541169727},3.9512709856002859,4.1249845208230731,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,{"$f":"BY78*(1+BZ75*BZ45)","v":4.305344204376178},4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178,4.305344204376178]
[null,null,"PV of CFADS",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUMPRODUCT(N70:CO70/N78:CO78)","v":0.40317691047509219}]
[null,null,"PV Loan Fees",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUMPRODUCT(N31:CO31/N78:CO78)","v":437.44211645511672}]
[]
[null,null,"Loan Amount",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"H11","v":0.2}]
[null,null,"LLCR",null,null,"x",null,null,null,null,{"$f":"K79/K82","v":2.0158845523754607}]
[]
[null,null,"Sculpted Debt Service",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K83","v":2.0158845523754607},null,null,null,null,null,{"$f":"N68/$H$85-N69","v":0},{"$f":"O68/$H$85-O69","v":0},5.9864869706547268E-3,1.3203512786507639E-2,1.0797814996187127E-2,1.3112987616515576E-2,1.0703598659348541E-2,1.3020049665455148E-2,1.0608176676571081E-2,1.2916048203552856E-2,1.0512270690756239E-2,1.2811417627772347E-2,1.041292516672725E-2,1.3101102704310775E-2,1.0769535408738424E-2,1.3077596811934301E-2,1.0749920722088904E-2,1.305189093156882E-2,1.0736253393464679E-2,1.3032327399810582E-2,1.0869652201378185E-2,1.3142243068277586E-2,1.0842523884976611E-2,1.3113989933529085E-2,1.0821501984508576E-2,1.3086814157662196E-2,1.0806948953740462E-2,1.3066376465747683E-2,1.0799637179083769E-2,1.3050490255794021E-2,1.08000611787121E-2,1.3048675832079663E-2,9.4238519805274826E-3,9.5663937900705379E-3,7.4279721465390566E-3,9.0405007208874278E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA68/$H$85-CA69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M90","v":0},{"$f":"N90","v":0},0.2,0.20280630582213807,0.19847023992082663,0.196397963400438,0.19191940876945518,0.18965334808123224,0.18492564901056011,0.18244753690310195,0.17750877439717422,0.17480049306730275,0.16963200390517583,0.16667677404527073,0.16090344302871601,0.15720786079096979,0.15100397705145746,0.14689278973487407,0.14026359855867992,0.13569388895770496,0.1285946036696787,0.1233784799899945,0.11566044396992568,0.10990281167569896,0.10159418191633857,9.5239162884548298E-2,8.6316559572528817E-2,7.9304428733328367E-2,6.9705537199584472E-2,6.1970431746031986E-2,5.1644407318351807E-2,4.3114839001924005E-2,3.1951304478757298E-2,2.3932158496935543E-2,1.5412167793097382E-2,8.6617756360206251E-3,-5.5511151231257827E-16,-5.7951641483587005E-16,-6.0499425361423982E-16,-6.3159219917854156E-16,-6.5920776200148322E-16,-6.8818914829488179E-16,-7.1827934048459196E-16,-7.498577475257164E-16,-7.8264432051062458E-16,-8.1705246721415476E-16,-8.5297333243942566E-16,-8.9047342128901492E-16,-9.2940823514477488E-16,-9.702687053024912E-16,-1.0126924661109124E-15,-1.0572144411975903E-15,-1.1034397933412447E-15,-1.1519513806521031E-15,-1.2025957296393307E-15,-1.2554666049604111E-15,-1.3103602799400616E-15,-1.3679689120671562E-15,-1.4277816068410235E-15,-1.4905525459525928E-15,-1.5557250536675169E-15,-1.6241208938647916E-15,-1.6955236863157842E-15,-1.7700656285610187E-15,-1.84745948907708E-15,{"$f":"BZ90","v":-1.9286811314797479E-15},-2.0130102524237273E-15,-2.1015101626203739E-15,-2.1933960123733847E-15,-2.2898263956200705E-15,-2.3904962407608449E-15,-2.4955919313456461E-15,-2.604708503478957E-15,-2.7192218142625362E-15,-2.8381163176128741E-15,-2.9628911611259444E-15,-3.0924397956784782E-15,-3.2283957074164148E-15,-3.3703287799586861E-15,-3.5185017929875002E-15]
[null,null,"Add: Transferred In",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K82","v":0.2},null,null,null,null,null,{"$f":"$H$88*N7","v":0},0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$88*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$88*BZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N85-N92-N69","v":0},{"$f":"O85-O92-O69","v":0},-2.8063058221380653E-3,4.3360659013114543E-3,2.0722765203886242E-3,4.4785546309828068E-3,2.2660606882229442E-3,4.7276990706721436E-3,2.4781121074581684E-3,4.93876250592774E-3,2.7082813298714634E-3,5.1684891621269187E-3,2.9552298599051065E-3,5.7733310165547285E-3,3.6955822377462248E-3,6.2038837395123206E-3,4.1111873165833876E-3,6.6291911761941482E-3,4.5697096009749676E-3,7.0992852880262464E-3,5.2161236796842035E-3,7.71803602006882E-3,5.7576322942267258E-3,8.3086297593603885E-3,6.3550190317902683E-3,8.9226033120194843E-3,7.0121308392004566E-3,9.5988915337438963E-3,7.735105453552488E-3,1.0326024427680183E-2,8.5295683164278054E-3,1.1163534523166711E-2,8.0191459818217559E-3,8.5199907038381612E-3,6.750392157076757E-3,8.6617756360211802E-3,2.4404902523291727E-17,2.5477838778369778E-17,2.6597945564301711E-17,2.7615562822941628E-17,2.8981386293398537E-17,3.0090192189710137E-17,3.1578407041124397E-17,3.2786572984908194E-17,3.4408146703530157E-17,3.5920865225270946E-17,3.7500088849589161E-17,3.893481385575992E-17,4.0860470157716223E-17,4.2423760808421225E-17,4.4521975086677949E-17,4.622535214365439E-17,4.8511587310858317E-17,5.064434898722759E-17,5.2870875321080476E-17,5.4893674979650391E-17,5.7608632127094591E-17,5.9812694773867228E-17,6.2770939111569316E-17,6.5172507714924154E-17,6.8395840197274609E-17,7.1402792450992634E-17,7.4541942245234469E-17,7.7393860516061335E-17,8.1221642402668016E-17,{"$f":"CA85-CA92-CA69","v":8.4329120943979338E-17},8.8499910196646741E-17,9.1885849753010925E-17,9.6430383246685728E-17,1.0066984514077426E-16,1.050956905848011E-16,1.091165721333111E-16,1.1451331078357936E-16,1.1889450335033789E-16,1.2477484351307048E-16,1.2954863455253374E-16,1.3595591173793669E-16,1.419330725422712E-16,1.4817301302881429E-16,1.5384200031801198E-16]
[null,null,"Closing Balance",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N87+N88-N89","v":0},{"$f":"O87+O88-O89","v":0.2},0.20280630582213807,0.19847023992082663,0.196397963400438,0.19191940876945518,0.18965334808123224,0.18492564901056011,0.18244753690310195,0.17750877439717422,0.17480049306730275,0.16963200390517583,0.16667677404527073,0.16090344302871601,0.15720786079096979,0.15100397705145746,0.14689278973487407,0.14026359855867992,0.13569388895770496,0.1285946036696787,0.1233784799899945,0.11566044396992568,0.10990281167569896,0.10159418191633857,9.5239162884548298E-2,8.6316559572528817E-2,7.9304428733328367E-2,6.9705537199584472E-2,6.1970431746031986E-2,5.1644407318351807E-2,4.3114839001924005E-2,3.1951304478757298E-2,2.3932158496935543E-2,1.5412167793097382E-2,8.6617756360206251E-3,-5.5511151231257827E-16,-5.7951641483587005E-16,-6.0499425361423982E-16,-6.3159219917854156E-16,-6.5920776200148322E-16,-6.8818914829488179E-16,-7.1827934048459196E-16,-7.498577475257164E-16,-7.8264432051062458E-16,-8.1705246721415476E-16,-8.5297333243942566E-16,-8.9047342128901492E-16,-9.2940823514477488E-16,-9.702687053024912E-16,-1.0126924661109124E-15,-1.0572144411975903E-15,-1.1034397933412447E-15,-1.1519513806521031E-15,-1.2025957296393307E-15,-1.2554666049604111E-15,-1.3103602799400616E-15,-1.3679689120671562E-15,-1.4277816068410235E-15,-1.4905525459525928E-15,-1.5557250536675169E-15,-1.6241208938647916E-15,-1.6955236863157842E-15,-1.7700656285610187E-15,-1.84745948907708E-15,-1.9286811314797479E-15,{"$f":"CA87+CA88-CA89","v":-2.0130102524237273E-15},-2.1015101626203739E-15,-2.1933960123733847E-15,-2.2898263956200705E-15,-2.3904962407608449E-15,-2.4955919313456461E-15,-2.604708503478957E-15,-2.7192218142625362E-15,-2.8381163176128741E-15,-2.9628911611259444E-15,-3.0924397956784782E-15,-3.2283957074164148E-15,-3.3703287799586861E-15,-3.5185017929875002E-15,-3.6723437933055119E-15]
[]
[null,null,"Interest and Witholding Tax",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N87*N75","v":0},{"$f":"O87*O75","v":0},8.7927927927927921E-3,8.8674468851961848E-3,8.7255384757985027E-3,8.6344329855327692E-3,8.4375379711255968E-3,8.2923505947830045E-3,8.1300645691129124E-3,7.9772856976251163E-3,7.8039893608847759E-3,7.6429284656454278E-3,7.4576953068221435E-3,7.327771687756046E-3,7.0739531709921987E-3,6.8737130724219808E-3,6.6387334055055163E-3,6.4226997553746721E-3,6.166543792489711E-3,5.9330421117843356E-3,5.653528521693982E-3,5.4242070482087663E-3,5.084891590749885E-3,4.8053601741686975E-3,4.4664829527183078E-3,4.164210845642711E-3,3.7948181145400052E-3,3.4674849320037861E-3,3.064531725531281E-3,2.7244658281138385E-3,2.2704928622842954E-3,1.8851413089129531E-3,1.404705998705726E-3,1.0464030862323767E-3,6.775799894622993E-4,3.7872508486624706E-4,-2.4404902523291727E-17,-2.5477838778369778E-17,-2.6597945564301711E-17,-2.7615562822941628E-17,-2.8981386293398537E-17,-3.0090192189710137E-17,-3.1578407041124397E-17,-3.2786572984908194E-17,-3.4408146703530157E-17,-3.5920865225270946E-17,-3.7500088849589161E-17,-3.893481385575992E-17,-4.0860470157716223E-17,-4.2423760808421225E-17,-4.4521975086677949E-17,-4.622535214365439E-17,-4.8511587310858317E-17,-5.064434898722759E-17,-5.2870875321080476E-17,-5.4893674979650391E-17,-5.7608632127094591E-17,-5.9812694773867228E-17,-6.2770939111569316E-17,-6.5172507714924154E-17,-6.8395840197274609E-17,-7.1402792450992634E-17,-7.4541942245234469E-17,-7.7393860516061335E-17,-8.1221642402668016E-17,{"$f":"CA87*CA75","v":-8.4329120943979338E-17},-8.8499910196646741E-17,-9.1885849753010925E-17,-9.6430383246685728E-17,-1.0066984514077426E-16,-1.050956905848011E-16,-1.091165721333111E-16,-1.1451331078357936E-16,-1.1889450335033789E-16,-1.2477484351307048E-16,-1.2954863455253374E-16,-1.3595591173793669E-16,-1.419330725422712E-16,-1.4817301302881429E-16,-1.5384200031801198E-16]
[]
[null,null,"Sculpting Repayment from UDF",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N94:CO94)","v":47834.006000129113},null,null,{"$f":"-LOOKUP(N4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(O4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(P4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":-812.71702899556885},{"$f":"-LOOKUP(Q4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":901.19922371183702},{"$f":"-LOOKUP(R4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":366.53282429545879},{"$f":"-LOOKUP(S4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":949.42193057879604},{"$f":"-LOOKUP(T4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":416.52744763671217},{"$f":"-LOOKUP(U4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1012.6260416321775},{"$f":"-LOOKUP(V4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":472.49021840237083},{"$f":"-LOOKUP(W4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1069.2066427830309},{"$f":"-LOOKUP(X4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":534.56549378672707},{"$f":"-LOOKUP(Y4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1132.1705059386979},{"$f":"-LOOKUP(Z4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":603.39339524206616},{"$f":"-LOOKUP(AA4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1190.790907880594},{"$f":"-LOOKUP(AB4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":679.03600867141995},{"$f":"-LOOKUP(AC4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1279.3678065446982},{"$f":"-LOOKUP(AD4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":763.66394064514361},{"$f":"-LOOKUP(AE4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1365.9855562912937},{"$f":"-LOOKUP(AF4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":857.64067556914915},{"$f":"-LOOKUP(AG4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1462.3990646082648},{"$f":"-LOOKUP(AH4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":962.0184970753271},{"$f":"-LOOKUP(AI4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1560.6933301369393},{"$f":"-LOOKUP(AJ4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1077.4483012051885},{"$f":"-LOOKUP(AK4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1688.6455427680578},{"$f":"-LOOKUP(AL4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1206.3064090018408},{"$f":"-LOOKUP(AM4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1821.6788102692035},{"$f":"-LOOKUP(AN4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1349.6098080319464},{"$f":"-LOOKUP(AO4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1969.8766333324647},{"$f":"-LOOKUP(AP4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1509.0183683246521},{"$f":"-LOOKUP(AQ4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":2129.3090699138202},{"$f":"-LOOKUP(AR4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1686.023503809794},{"$f":"-LOOKUP(AS4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":2318.5697995239948},{"$f":"-LOOKUP(AT4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":1880.1627498003013},{"$f":"-LOOKUP(AU4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":2516.3851086305285},{"$f":"-LOOKUP(AV4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":2090.7898920238472},{"$f":"-LOOKUP(AW4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":2735.0014363289542},{"$f":"-LOOKUP(AX4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":2324.6538729292424},{"$f":"-LOOKUP(AY4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":2763.5142118001422},{"$f":"-LOOKUP(AZ4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BA4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BB4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BC4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BD4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BE4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BF4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BG4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BH4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BI4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BJ4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BK4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BL4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BM4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BN4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BO4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BP4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BQ4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BR4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BS4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BT4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BU4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BV4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BW4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BX4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BY4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(BZ4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CA4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CB4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CC4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CD4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CE4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CF4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CG4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CH4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CI4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CJ4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CK4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CL4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CM4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CN4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0},{"$f":"-LOOKUP(CO4,'Parallel Model'!5:5,'Parallel Model'!492:492)","v":0}]
[]
[null,null,"Sculpted Debt Service Percent",null,null,"% p.p.",null,{"$f":"H88","v":0.2},null,null,{"$f":"SUM(N96:CO96)","v":1.9375577508273971},null,null,{"$f":"N85/$H$96","v":0},{"$f":"O85/$H$96","v":0},2.9932434853273633E-2,6.6017563932538187E-2,5.3989074980935629E-2,6.5564938082577878E-2,5.35179932967427E-2,6.5100248327275734E-2,5.3040883382855404E-2,6.4580241017764273E-2,5.2561353453781191E-2,6.4057088138861726E-2,5.2064625833636247E-2,6.5505513521553871E-2,5.3847677043692116E-2,6.53879840596715E-2,5.3749603610444514E-2,6.5259454657844093E-2,5.3681266967323393E-2,6.5161636999052905E-2,5.4348261006890927E-2,6.5711215341387921E-2,5.4212619424883049E-2,6.5569949667645427E-2,5.410750992254288E-2,6.5434070788310983E-2,5.4034744768702306E-2,6.5331882328738405E-2,5.3998185895418847E-2,6.52524512789701E-2,5.4000305893560502E-2,6.524337916039831E-2,4.7119259902637413E-2,4.7831968950352688E-2,3.7139860732695283E-2,4.5202503604437137E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA85/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sculpted Repayment Percent",null,null,"% p.p.",null,{"$f":"H96","v":0.2},null,null,{"$f":"SUM(N97:CO97)","v":1.0000000000000191},null,null,{"$f":"N89/$H$97","v":0},{"$f":"O89/$H$97","v":0},-1.4031529110690326E-2,2.168032950655727E-2,1.0361382601943121E-2,2.2392773154914034E-2,1.1330303441114721E-2,2.3638495353360718E-2,1.2390560537290842E-2,2.46938125296387E-2,1.3541406649357317E-2,2.5842445810634593E-2,1.4776149299525532E-2,2.886665508277364E-2,1.8477911188731124E-2,3.1019418697561602E-2,2.0555936582916937E-2,3.3145955880970739E-2,2.2848548004874836E-2,3.5496426440131228E-2,2.6080618398421015E-2,3.8590180100344096E-2,2.8788161471133628E-2,4.1543148796801939E-2,3.1775095158951341E-2,4.4613016560097418E-2,3.5060654196002281E-2,4.799445766871948E-2,3.8675527267762438E-2,5.1630122138400909E-2,4.2647841582139023E-2,5.581767261583355E-2,4.0095729909108778E-2,4.2599953519190804E-2,3.3751960785383783E-2,4.3308878180105898E-2,1.2202451261645863E-16,1.2738919389184888E-16,1.3298972782150854E-16,1.3807781411470814E-16,1.4490693146699267E-16,1.5045096094855067E-16,1.5789203520562199E-16,1.6393286492454095E-16,1.7204073351765078E-16,1.7960432612635472E-16,1.875004442479458E-16,1.9467406927879959E-16,2.0430235078858111E-16,2.1211880404210612E-16,2.2260987543338973E-16,2.3112676071827192E-16,2.4255793655429157E-16,2.5322174493613795E-16,2.6435437660540235E-16,2.7446837489825193E-16,2.8804316063547293E-16,2.990634738693361E-16,3.1385469555784654E-16,3.2586253857462076E-16,3.4197920098637302E-16,3.5701396225496317E-16,3.7270971122617231E-16,3.8696930258030666E-16,4.0610821201334005E-16,{"$f":"CA89/$H$97","v":4.2164560471989665E-16},4.4249955098323369E-16,4.5942924876505461E-16,4.821519162334286E-16,5.0334922570387123E-16,5.2547845292400543E-16,5.4558286066655548E-16,5.725665539178968E-16,5.9447251675168942E-16,6.2387421756535234E-16,6.4774317276266866E-16,6.7977955868968345E-16,7.0966536271135595E-16,7.4086506514407139E-16,7.6921000159005982E-16]
[]
[null,null,"Sculpted Repayment Percent Copied",null,null,"% p.p.",null,null,null,null,null,null,null,0,0,-2.5455208385708562E-2,2.3217505530993016E-2,1.1557370048559518E-2,2.4105668000128349E-2,1.2544229744419115E-2,2.5071804704662533E-2,1.361313492635903E-2,2.5850102075376427E-2,1.4758623960055351E-2,2.7253589200441877E-2,1.6013645740766441E-2,3.0526967716488954E-2,2.0330147255816867E-2,3.310723943738926E-2,2.2544795172712136E-2,3.5160085697187364E-2,2.4979979766002625E-2,3.7856142296351002E-2,2.7878487010201812E-2,4.0761326993842349E-2,3.0664868669914615E-2,4.3610504129511063E-2,3.3728095813551469E-2,4.6621267985010879E-2,3.7089263936362103E-2,5.0196865260514659E-2,4.079189733759768E-2,5.4001510094315738E-2,3.2460115641735621E-2,4.0865695173949286E-2,3.1405676195185778E-2,4.148541016545941E-2,3.3486576673392734E-2,4.1916616031455661E-2,9.7149918028600274E-17,1.0086680033525643E-16,1.0585551789901127E-16,1.0990546986525925E-16,1.1534122618990893E-16,1.2041208370168149E-16,1.2570587621036803E-16,1.3051528785589793E-16,1.3697037423418223E-16,1.4221075704518191E-16,1.492442834291669E-16,1.5495425671276906E-16,1.6261805708585741E-16,1.6976739148746988E-16,1.7723103896908118E-16,1.840117643294519E-16,1.9311270455553923E-16,2.0050105041643527E-16,2.1041752549484762E-16,2.1846794070252625E-16,2.2927303067541686E-16,2.3935278193393967E-16,2.4987567901355795E-16,2.5943573329909806E-16,2.7226702759090713E-16,2.8268375791939376E-16,2.9666486392685545E-16,3.0801503700071921E-16,3.2324898930096867E-16,3.3746029621798424E-16,3.522963885201803E-16,3.6577498160354272E-16,3.8386565235985384E-16,3.9855206157503541E-16,4.1826383654005431E-16,4.3426629423736481E-16,4.5574444048774626E-16,4.7578077264612649E-16,4.966979813894877E-16,5.1570127008227814E-16,5.4120706559833651E-16,5.6191323815287805E-16,5.897046068803719E-16,6.1226625864442188E-16]
[null,null,"Difference",null,null,"%",null,null,null,null,{"$f":"SUM(N100:CO100)","v":4.0271350910963395E-15},null,null,{"$f":"N97-N99","v":0},{"$f":"O97-O99","v":0},1.1423679275018236E-2,-1.5371760244357463E-3,-1.1959874466163974E-3,-1.7128948452143147E-3,-1.2139263033043943E-3,-1.4333093513018147E-3,-1.222574389068188E-3,-1.1562895457377272E-3,-1.2172173106980346E-3,-1.4111433898072838E-3,-1.2374964412409095E-3,-1.6603126337153135E-3,-1.8522360670857434E-3,-2.0878207398276581E-3,-1.9888585897951984E-3,-2.0141298162166255E-3,-2.1314317611277889E-3,-2.359715856219774E-3,-1.7978686117807972E-3,-2.1711468934982533E-3,-1.8767071987809865E-3,-2.067355332709124E-3,-1.9530006546001275E-3,-2.0082514249134611E-3,-2.0286097403598227E-3,-2.2024075917951788E-3,-2.1163700698352411E-3,-2.371387955914829E-3,1.0187725940403403E-2,1.4951977441884264E-2,8.6900537139230002E-3,1.114543353731394E-3,2.6538411199104883E-4,1.3922621486502362E-3,2.4874594587858359E-17,2.6522393556592455E-17,2.7134209922497266E-17,2.8172344249448886E-17,2.9565705277083734E-17,3.0038877246869175E-17,3.2186158995253959E-17,3.3417577068643019E-17,3.5070359283468548E-17,3.7393569081172806E-17,3.8256160818778904E-17,3.9719812566030534E-17,4.1684293702723699E-17,4.235141255463624E-17,4.5378836464308558E-17,4.7114996388820023E-17,4.9445231998752348E-17,5.2720694519702674E-17,5.3936851110554729E-17,5.6000434195725683E-17,5.877012996005607E-17,5.9710691935396435E-17,6.397901654428859E-17,6.6426805275522697E-17,6.9712173395465898E-17,7.4330204335569408E-17,7.6044847299316856E-17,7.8954265579587449E-17,8.2859222712371385E-17,{"$f":"CA97-CA99","v":8.4185308501912416E-17},9.0203162463053393E-17,9.3654267161511889E-17,9.8286263873574763E-17,1.0479716412883582E-16,1.0721461638395112E-16,1.1131656642919067E-16,1.1682211343015054E-16,1.1869174410556292E-16,1.2717623617586464E-16,1.3204190268039052E-16,1.3857249309134694E-16,1.477521245584779E-16,1.5116045826369949E-16,1.5694374294563794E-16]
[]
[null,null,"Other Debt Service for Non-Capture",null,null,{"$f":"units","v":"$000's"},null,{"$f":"NOT(H69)","v":false},{"$f":"H88","v":0.2},null,null,{"$f":"IF($H$102,\"NON CAP\",\"Capture\")","v":"Capture"},null,{"$f":"N85*$H$102","v":0},{"$f":"O85*$H$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA85*$H$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"C46","v":"Senior Debt: concessional "}]
[null,null,"Issue Number",null,null,"Number",null,2]
[]
[null,null,{"$f":"C46","v":"Senior Debt: concessional "}]
[null,null,"Capture Issue",null,null,"Flag",null,{"$f":"H106=I50","v":false},null,null,null,null,null,{"$f":"N46","v":0},{"$f":"O46","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS over Loan Life",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N33*N109","v":0},{"$f":"O33*O109","v":0},1.2068066607139832E-2,2.6616757463412626E-2,2.1767148450221725E-2,2.6434269171624461E-2,2.1577219192207415E-2,2.6246916991752318E-2,2.1384859491169295E-2,2.6037262051279025E-2,2.1191524095884817E-2,2.5826338889856942E-2,2.0991254988647134E-2,2.6410310560704465E-2,2.1710140066736331E-2,2.6362925395372931E-2,2.1670599122919878E-2,2.6311105308238946E-2,2.1643047366274065E-2,2.6271667486777606E-2,2.1911963962452204E-2,2.6493244784904262E-2,2.1857276408486316E-2,2.6436289727008577E-2,2.1814898684071229E-2,2.6381506500239699E-2,2.1785561454155545E-2,2.6340306472823021E-2,2.1770821760574668E-2,2.6308281707581642E-2,2.1771676494875634E-2,2.6304624038844406E-2,1.8997397631418243E-2,1.9284745463343734E-2,1.4973934305683277E-2,1.8224605748976181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA33*CA109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Other Debt Service for Capture Issue",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H109","v":false},null,null,null,null,null,{"$f":"N$42*$H111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$42*$H111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ$42*$H111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net CFADS for Sculpting",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N110-N111","v":0},{"$f":"O110-O111","v":0},1.2068066607139832E-2,2.6616757463412626E-2,2.1767148450221725E-2,2.6434269171624461E-2,2.1577219192207415E-2,2.6246916991752318E-2,2.1384859491169295E-2,2.6037262051279025E-2,2.1191524095884817E-2,2.5826338889856942E-2,2.0991254988647134E-2,2.6410310560704465E-2,2.1710140066736331E-2,2.6362925395372931E-2,2.1670599122919878E-2,2.6311105308238946E-2,2.1643047366274065E-2,2.6271667486777606E-2,2.1911963962452204E-2,2.6493244784904262E-2,2.1857276408486316E-2,2.6436289727008577E-2,2.1814898684071229E-2,2.6381506500239699E-2,2.1785561454155545E-2,2.6340306472823021E-2,2.1770821760574668E-2,2.6308281707581642E-2,2.1771676494875634E-2,2.6304624038844406E-2,1.8997397631418243E-2,1.9284745463343734E-2,1.4973934305683277E-2,1.8224605748976181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA110-CA111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,null,"% p.p.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(O83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(P83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(Q83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(R83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(S83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(T83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(U83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(V83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(W83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(X83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(Y83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(Z83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AA83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AB83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AC83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AD83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AE83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AF83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AG83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AH83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AI83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AJ83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AK83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AL83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AM83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AN83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AO83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AP83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AQ83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AR83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AS83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AT83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AU83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AV83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AW83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AX83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AY83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(AZ83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BA83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BB83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BC83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BD83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BE83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BF83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BG83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BH83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BI83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BJ83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BK83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BL83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BM83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BN83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BO83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BP83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BQ83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BR83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BS83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BT83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BU83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BV83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BW83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BX83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BY83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(BZ83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CA83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CB83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CC83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CD83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CE83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CF83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CG83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CH83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CI83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CJ83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CK83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CL83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CM83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CN83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2},{"$f":"LOOKUP(CO83,'Debt Repayment'!39:39,'Debt Repayment'!76:76)","v":2.5277777777777777E-2}]
[null,null,"Interest Rate Including Witholding",null,null,"% p.p.",null,{"$f":"'Debt Repayment'!I79","v":7.4999999999999997E-2},{"$f":"'Debt Repayment'!H79","v":true},{"$f":"1/(1-H115*I115)-1","v":8.1081081081080919E-2},null,null,null,{"$f":"N114*(1+$J$115)","v":2.7327327327327323E-2},{"$f":"O114*(1+$J$115)","v":2.7327327327327323E-2},2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,{"$f":"CA114*(1+$J$115)","v":2.7327327327327323E-2},2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2,2.7327327327327323E-2]
[null,null,"Interest Rate with Witholding Tax"]
[]
[null,null,"Interest Rate Factor",null,null,"Index",null,null,null,null,null,null,1,{"$f":"M118*(1+N115*N109)","v":1},{"$f":"N118*(1+O115*O109)","v":1},1.0273273273273273,1.0554014374735097,1.08424273801708,1.1138721942211505,1.1443113442734403,1.1755823149427747,1.2077078376634331,1.2407112650590404,1.2746165879180111,1.3094484526328878,1.3452321791162489,1.3819937792062125,1.4197599755749108,1.4585582211536847,1.4984167190891158,1.539364443244404,1.5814311592609929,1.6246474461957527,1.6690447187494506,1.7146552501026637,1.7615121953757396,1.8096496157298514,1.8591025031266732,1.9099068057646695,1.9620994542104908,2.0157183882444714,2.0708025844397406,2.1273920844950007,2.1855280243415609,2.2452526640457897,2.3066094185287227,2.3696428891251533,2.4343988960051499,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,{"$f":"BZ118*(1+CA115*CA109)","v":2.5009245114815668},2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668,2.5009245114815668]
[null,null,"PV of CFADS",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUMPRODUCT(N110:CO110/N118:CO118)","v":0.50617380618078178}]
[null,null,"PV Loan Fees",null,null,{"$f":"units","v":"$000's"}]
[]
[null,null,"Loan Amount",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"H12","v":0}]
[null,null,"LLCR",null,null,"x",null,null,null,null,{"$f":"IF(K122,K119/K122)","v":false}]
[]
[null,null,"Sculpted Debt Service",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K123","v":false},null,null,{"$f":"SUM(N125:CO125)","v":0},null,null,{"$f":"IF($H$125,N112/$H$125)","v":false},{"$f":"IF($H$125,O112/$H$125)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($H$125,CA112/$H$125)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Sculpted Debt Service from UDF",null,null,null,null,null,null,null,null,null,null,{"$f":"-LOOKUP(N4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(O4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(P4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(Q4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(R4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(S4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(T4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(U4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(V4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(W4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(X4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(Y4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(Z4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AA4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AB4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AC4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AD4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AE4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AF4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AG4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AH4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AI4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AJ4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AK4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AL4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AM4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AN4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AO4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AP4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AQ4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AR4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AS4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AT4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AU4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AV4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AW4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AX4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AY4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(AZ4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BA4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BB4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BC4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BD4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BE4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BF4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BG4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BH4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BI4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BJ4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BK4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BL4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BM4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BN4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BO4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BP4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BQ4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BR4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BS4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BT4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BU4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BV4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BW4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BX4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BY4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(BZ4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CA4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CB4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CC4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CD4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CE4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CF4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CG4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CH4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CI4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CJ4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CK4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CL4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CM4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CN4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0},{"$f":"-LOOKUP(CO4,'Parallel Model'!5:5,'Parallel Model'!499:499)","v":0}]
[]
[null,null,"Opening Balance",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M132","v":0},{"$f":"N132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Transferred In",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K122","v":0},null,null,null,null,null,{"$f":"$H130*N7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H130*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H130*BZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N125-N134","v":0},{"$f":"O125-O134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA125-CA134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N129+N130-N131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT129+AT130-AT131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ129+BZ130-BZ131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest and Witholding Tax",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N134:CO134)","v":0},null,null,{"$f":"N129*N115","v":0},{"$f":"O129*O115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA129*CA115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sculpted Debt Service Percent",null,null,"% p.p.",null,{"$f":"H130","v":0},null,null,{"$f":"SUM(N136:CO136)","v":0},null,null,{"$f":"IF($H136,N125/$H136)","v":false},{"$f":"IF($H136,O125/$H136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($H136,CA125/$H136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Sculpted Repayment Percent",null,null,"% p.p.",null,{"$f":"H136","v":0},null,null,{"$f":"SUM(N137:CO137)","v":0},null,null,{"$f":"IF($H137,N131/$H137)","v":false},{"$f":"IF($H137,O131/$H137)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($H137,CA131/$H137)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Sculpted Repayment Percent Copied",null,null,"% p.p.",null,null,null,null,null,null,null,0,0,-2.5455208385708562E-2,2.3217505530993016E-2,1.1557370048559518E-2,2.4105668000128349E-2,1.2544229744419115E-2,2.5071804704662533E-2,1.361313492635903E-2,2.5850102075376427E-2,1.4758623960055351E-2,2.7253589200441877E-2,1.6013645740766441E-2,3.0526967716488954E-2,2.0330147255816867E-2,3.310723943738926E-2,2.2544795172712136E-2,3.5160085697187364E-2,2.4979979766002625E-2,3.7856142296351002E-2,2.7878487010201812E-2,4.0761326993842349E-2,3.0664868669914615E-2,4.3610504129511063E-2,3.3728095813551469E-2,4.6621267985010879E-2,3.7089263936362103E-2,5.0196865260514659E-2,4.079189733759768E-2,5.4001510094315738E-2,3.2460115641735621E-2,4.0865695173949286E-2,3.1405676195185778E-2,4.148541016545941E-2,3.3486576673392734E-2,4.1916616031455661E-2,9.7149918028600274E-17,1.0086680033525643E-16,1.0585551789901127E-16,1.0990546986525925E-16,1.1534122618990893E-16,1.2041208370168149E-16,1.2570587621036803E-16,1.3051528785589793E-16,1.3697037423418223E-16,1.4221075704518191E-16,1.492442834291669E-16,1.5495425671276906E-16,1.6261805708585741E-16,1.6976739148746988E-16,1.7723103896908118E-16,1.840117643294519E-16,1.9311270455553923E-16,2.0050105041643527E-16,2.1041752549484762E-16,2.1846794070252625E-16,2.2927303067541686E-16,2.3935278193393967E-16,2.4987567901355795E-16,2.5943573329909806E-16,2.7226702759090713E-16,2.8268375791939376E-16,2.9666486392685545E-16,3.0801503700071921E-16,3.2324898930096867E-16,3.3746029621798424E-16,3.522963885201803E-16,3.6577498160354272E-16,3.8386565235985384E-16,3.9855206157503541E-16,4.1826383654005431E-16,4.3426629423736481E-16,4.5574444048774626E-16,4.7578077264612649E-16,4.966979813894877E-16,5.1570127008227814E-16,5.4120706559833651E-16,5.6191323815287805E-16,5.897046068803719E-16,6.1226625864442188E-16]
[null,null,"Difference",null,null,"%",null,null,null,null,{"$f":"SUM(N140:CO140)","v":-1.0000000000000151},null,null,{"$f":"N137-N139","v":0},0,2.5455208385708562E-2,-2.3217505530993016E-2,-1.1557370048559518E-2,-2.4105668000128349E-2,-1.2544229744419115E-2,-2.5071804704662533E-2,-1.361313492635903E-2,-2.5850102075376427E-2,-1.4758623960055351E-2,-2.7253589200441877E-2,-1.6013645740766441E-2,-3.0526967716488954E-2,-2.0330147255816867E-2,-3.310723943738926E-2,-2.2544795172712136E-2,-3.5160085697187364E-2,-2.4979979766002625E-2,-3.7856142296351002E-2,-2.7878487010201812E-2,-4.0761326993842349E-2,-3.0664868669914615E-2,-4.3610504129511063E-2,-3.3728095813551469E-2,-4.6621267985010879E-2,-3.7089263936362103E-2,-5.0196865260514659E-2,-4.079189733759768E-2,-5.4001510094315738E-2,-3.2460115641735621E-2,-4.0865695173949286E-2,{"$f":"AT137-AT139","v":-3.1405676195185778E-2},-4.148541016545941E-2,-3.3486576673392734E-2,-4.1916616031455661E-2,-9.7149918028600274E-17,-1.0086680033525643E-16,-1.0585551789901127E-16,-1.0990546986525925E-16,-1.1534122618990893E-16,-1.2041208370168149E-16,-1.2570587621036803E-16,-1.3051528785589793E-16,-1.3697037423418223E-16,-1.4221075704518191E-16,-1.492442834291669E-16,-1.5495425671276906E-16,-1.6261805708585741E-16,-1.6976739148746988E-16,-1.7723103896908118E-16,-1.840117643294519E-16,-1.9311270455553923E-16,-2.0050105041643527E-16,-2.1041752549484762E-16,-2.1846794070252625E-16,-2.2927303067541686E-16,-2.3935278193393967E-16,-2.4987567901355795E-16,-2.5943573329909806E-16,-2.7226702759090713E-16,-2.8268375791939376E-16,-2.9666486392685545E-16,-3.0801503700071921E-16,{"$f":"BZ137-BZ139","v":-3.2324898930096867E-16},-3.3746029621798424E-16,-3.522963885201803E-16,-3.6577498160354272E-16,-3.8386565235985384E-16,-3.9855206157503541E-16,-4.1826383654005431E-16,-4.3426629423736481E-16,-4.5574444048774626E-16,-4.7578077264612649E-16,-4.966979813894877E-16,-5.1570127008227814E-16,-5.4120706559833651E-16,-5.6191323815287805E-16,-5.897046068803719E-16,-6.1226625864442188E-16]
[]
[null,null,"Other Debt Service for Non-Capture",null,null,{"$f":"units","v":"$000's"},null,{"$f":"NOT(H111)","v":true},{"$f":"H130","v":0},null,{"$f":"SUM(N142:CO142)","v":0},"NON CAP",null,{"$f":"$H142*$I142*N136","v":0},{"$f":"$H142*$I142*O136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H142*$I142*CA136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"C47","v":"Senior Debt: DEG"}]
[null,null,"Issue Number",null,null,"Number",null,3]
[null,null,"Capture Issue",null,null,"Flag",null,{"$f":"H145=I50","v":false}]
[null,null,{"$f":"B13","v":"Senior Debt: DEG"},null,null,null,null,null,null,null,null,null,null,{"$f":"N47","v":0},{"$f":"O47","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS over Loan Life",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUM(N148:CO148)","v":0.78117854784565854},null,null,{"$f":"N147*N33","v":0},{"$f":"O147*O33","v":0},1.2068066607139832E-2,2.6616757463412626E-2,2.1767148450221725E-2,2.6434269171624461E-2,2.1577219192207415E-2,2.6246916991752318E-2,2.1384859491169295E-2,2.6037262051279025E-2,2.1191524095884817E-2,2.5826338889856942E-2,2.0991254988647134E-2,2.6410310560704465E-2,2.1710140066736331E-2,2.6362925395372931E-2,2.1670599122919878E-2,2.6311105308238946E-2,2.1643047366274065E-2,2.6271667486777606E-2,2.1911963962452204E-2,2.6493244784904262E-2,2.1857276408486316E-2,2.6436289727008577E-2,2.1814898684071229E-2,2.6381506500239699E-2,2.1785561454155545E-2,2.6340306472823021E-2,2.1770821760574668E-2,2.6308281707581642E-2,2.1771676494875634E-2,2.6304624038844406E-2,1.8997397631418243E-2,1.9284745463343734E-2,1.4973934305683277E-2,1.8224605748976181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA147*CA33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Other Debt Service for Capture Issue",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H146","v":false},null,null,null,null,null,{"$f":"N$42*$H149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$42*$H149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ$42*$H149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net CFADS for Sculpting",null,null,{"$f":"units","v":"$000's"}]
[]
[null,null,"Interest Rate",null,null,"% p.p.",null,null,null,null,null,null,null,{"$f":"LOOKUP(N4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(O4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(P4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(Q4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(R4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(S4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(T4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(U4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(V4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(W4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(X4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(Y4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(Z4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AA4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AB4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AC4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AD4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AE4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AF4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AG4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AH4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AI4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AJ4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AK4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AL4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AM4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AN4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AO4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AP4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AQ4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AR4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AS4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AT4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AU4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AV4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AW4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(AX4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AY4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(AZ4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BA4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BB4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BC4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BD4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BE4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BF4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BG4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BH4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BI4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BJ4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BK4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BL4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BM4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BN4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BO4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BP4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BQ4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BR4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BS4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BT4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BU4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BV4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BW4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BX4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(BY4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(BZ4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CA4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(CB4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CC4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(CD4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CE4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CF4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CG4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(CH4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CI4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(CJ4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CK4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2},{"$f":"LOOKUP(CL4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CM4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CN4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5250000000000001E-2},{"$f":"LOOKUP(CO4,'Debt Repayment'!4:4,'Debt Repayment'!118:118)","v":1.5166666666666667E-2}]
[null,null,"Interest Rate Including Witholding",null,null,"% p.p.",null,{"$f":"'Debt Repayment'!I121","v":7.4999999999999997E-2},{"$f":"'Debt Repayment'!H121","v":true},{"$f":"1/(1-H153*I153)-1","v":8.1081081081080919E-2},null,null,null,{"$f":"N152*(1+$J153)","v":1.6486486486486485E-2},{"$f":"O152*(1+$J153)","v":1.6396396396396395E-2},1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,{"$f":"CA152*(1+$J153)","v":1.6396396396396395E-2},1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6396396396396395E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6486486486486485E-2,1.6396396396396395E-2]
[null,null,"Interest Rate with Witholding Tax"]
[]
[null,null,"Interest Rate Factor",null,null,"Index",null,null,null,null,null,null,1,{"$f":"M156*(1+N153*N147)","v":1},{"$f":"N156*(1+O153*O147)","v":1},1.0164864864864864,1.0331532018504992,1.0501862681512777,1.0675001498694474,1.0850994766645923,1.1028911978135072,1.1210739986423244,1.1394555723137572,1.1582411912086596,1.1772321729023512,1.1966405952123629,1.2163689942145126,1.2364226452002112,1.2566955210043949,1.2774140147290618,1.2983590012768718,1.319764379406031,1.3414037593206165,1.3635187942715778,1.3859984284474065,1.4088486728082961,1.4319487141101979,1.4555565172347174,1.4794223988686561,1.5038128762554095,1.5284699882804982,1.5536690880872848,1.5792836325125075,1.6053204707782542,1.6316419415603842,1.6585419843807039,1.6857360961966759,1.7135279615664047,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,{"$f":"BZ156*(1+CA153*CA147)","v":1.7416236452605567},1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567,1.7416236452605567]
[null,null,"PV of CFADS",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"SUMPRODUCT(N148:CO148/N156:CO156)","v":0.59612560504479062}]
[null,null,"PV Loan Fees",null,null,{"$f":"units","v":"$000's"}]
[]
[null,null,"Loan Amount",null,null,{"$f":"units","v":"$000's"},null,null,null,null,{"$f":"H13","v":0}]
[null,null,"LLCR",null,null,"x",null,null,null,null,{"$f":"IF(K160,K157/K160)","v":false}]
[]
[null,null,"Sculpted Debt Service",null,null,{"$f":"units","v":"$000's"},null,{"$f":"K161","v":false},null,null,null,null,null,{"$f":"IF($H$163,N148/$H$163)","v":false},{"$f":"IF($H$163,O148/$H$163)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($H$163,CA148/$H$163)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Opening Balance",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"M168","v":0},{"$f":"N168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Transferred In",null,null,{"$f":"units","v":"$000's"},null,{"$f":"H13","v":0},null,null,null,null,null,{"$f":"$H166*N7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H166*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H166*BZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N163-N170","v":0},{"$f":"O163-O170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA163-CA170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N165+N166-N167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT165+AT166-AT167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ165+BZ166-BZ167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest and Witholding Tax",null,null,{"$f":"units","v":"$000's"},null,null,null,null,null,null,null,{"$f":"N165*N153","v":0},{"$f":"O165*O153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA165*CA153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sculpted Debt Service Percent",null,null,"% p.p.",null,{"$f":"H166","v":0},null,null,null,null,null,{"$f":"N163","v":false},{"$f":"O163","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CA163","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Sculpted Repayment Percent",null,null,"% p.p.",null,{"$f":"H172","v":0},null,null,{"$f":"SUM(N173:CO173)","v":0},null,null,{"$f":"N172-N170","v":0},{"$f":"IF($H173,O167/$H173)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($H173,CA167/$H173)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Sculpted Repayment Percent Copied",null,null,"% p.p.",null,null,null,null,null,null,null,0,0,-2.5455208385708562E-2,2.3217505530993016E-2,1.1557370048559518E-2,2.4105668000128349E-2,1.2544229744419115E-2,2.5071804704662533E-2,1.361313492635903E-2,2.5850102075376427E-2,1.4758623960055351E-2,2.7253589200441877E-2,1.6013645740766441E-2,3.0526967716488954E-2,2.0330147255816867E-2,3.310723943738926E-2,2.2544795172712136E-2,3.5160085697187364E-2,2.4979979766002625E-2,3.7856142296351002E-2,2.7878487010201812E-2,4.0761326993842349E-2,3.0664868669914615E-2,4.3610504129511063E-2,3.3728095813551469E-2,4.6621267985010879E-2,3.7089263936362103E-2,5.0196865260514659E-2,4.079189733759768E-2,5.4001510094315738E-2,3.2460115641735621E-2,4.0865695173949286E-2,3.1405676195185778E-2,4.148541016545941E-2,3.3486576673392734E-2,4.1916616031455661E-2,9.7149918028600274E-17,1.0086680033525643E-16,1.0585551789901127E-16,1.0990546986525925E-16,1.1534122618990893E-16,1.2041208370168149E-16,1.2570587621036803E-16,1.3051528785589793E-16,1.3697037423418223E-16,1.4221075704518191E-16,1.492442834291669E-16,1.5495425671276906E-16,1.6261805708585741E-16,1.6976739148746988E-16,1.7723103896908118E-16,1.840117643294519E-16,1.9311270455553923E-16,2.0050105041643527E-16,2.1041752549484762E-16,2.1846794070252625E-16,2.2927303067541686E-16,2.3935278193393967E-16,2.4987567901355795E-16,2.5943573329909806E-16,2.7226702759090713E-16,2.8268375791939376E-16,2.9666486392685545E-16,3.0801503700071921E-16,3.2324898930096867E-16,3.3746029621798424E-16,3.522963885201803E-16,3.6577498160354272E-16,3.8386565235985384E-16,3.9855206157503541E-16,4.1826383654005431E-16,4.3426629423736481E-16,4.5574444048774626E-16,4.7578077264612649E-16,4.966979813894877E-16,5.1570127008227814E-16,5.4120706559833651E-16,5.6191323815287805E-16,5.897046068803719E-16,6.1226625864442188E-16]
[null,null,"Difference",null,null,"%",null,null,null,null,{"$f":"SUM(N176:CO176)","v":-1.0000000000000151},null,null,{"$f":"N173-N175","v":0},0,2.5455208385708562E-2,-2.3217505530993016E-2,-1.1557370048559518E-2,-2.4105668000128349E-2,-1.2544229744419115E-2,-2.5071804704662533E-2,-1.361313492635903E-2,-2.5850102075376427E-2,-1.4758623960055351E-2,-2.7253589200441877E-2,-1.6013645740766441E-2,-3.0526967716488954E-2,-2.0330147255816867E-2,-3.310723943738926E-2,-2.2544795172712136E-2,-3.5160085697187364E-2,-2.4979979766002625E-2,-3.7856142296351002E-2,-2.7878487010201812E-2,-4.0761326993842349E-2,-3.0664868669914615E-2,-4.3610504129511063E-2,-3.3728095813551469E-2,-4.6621267985010879E-2,-3.7089263936362103E-2,-5.0196865260514659E-2,-4.079189733759768E-2,-5.4001510094315738E-2,-3.2460115641735621E-2,-4.0865695173949286E-2,{"$f":"AT173-AT175","v":-3.1405676195185778E-2},-4.148541016545941E-2,-3.3486576673392734E-2,-4.1916616031455661E-2,-9.7149918028600274E-17,-1.0086680033525643E-16,-1.0585551789901127E-16,-1.0990546986525925E-16,-1.1534122618990893E-16,-1.2041208370168149E-16,-1.2570587621036803E-16,-1.3051528785589793E-16,-1.3697037423418223E-16,-1.4221075704518191E-16,-1.492442834291669E-16,-1.5495425671276906E-16,-1.6261805708585741E-16,-1.6976739148746988E-16,-1.7723103896908118E-16,-1.840117643294519E-16,-1.9311270455553923E-16,-2.0050105041643527E-16,-2.1041752549484762E-16,-2.1846794070252625E-16,-2.2927303067541686E-16,-2.3935278193393967E-16,-2.4987567901355795E-16,-2.5943573329909806E-16,-2.7226702759090713E-16,-2.8268375791939376E-16,-2.9666486392685545E-16,-3.0801503700071921E-16,{"$f":"BZ173-BZ175","v":-3.2324898930096867E-16},-3.3746029621798424E-16,-3.522963885201803E-16,-3.6577498160354272E-16,-3.8386565235985384E-16,-3.9855206157503541E-16,-4.1826383654005431E-16,-4.3426629423736481E-16,-4.5574444048774626E-16,-4.7578077264612649E-16,-4.966979813894877E-16,-5.1570127008227814E-16,-5.4120706559833651E-16,-5.6191323815287805E-16,-5.897046068803719E-16,-6.1226625864442188E-16]
[]
[null,null,"Other Debt Service for Non-Capture",null,null,{"$f":"units","v":"$000's"},null,{"$f":"NOT(H149)","v":true},{"$f":"H166","v":0},null,null,"NON CAP",null,{"$f":"$H178*$H102*N175","v":0},{"$f":"$H178*$H102*O175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H178*$H102*CA175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sculpted Repayment from UDF",null,null,null,null,null,null,null,null,null,null,{"$f":"-LOOKUP(N4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(O4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(P4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(Q4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(R4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(S4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(T4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(U4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(V4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(W4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(X4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(Y4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(Z4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AA4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AB4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AC4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AD4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AE4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AF4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AG4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AH4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AI4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AJ4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AK4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AL4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AM4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AN4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AO4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AP4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AQ4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AR4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AS4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AT4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AU4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AV4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AW4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AX4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AY4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(AZ4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BA4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BB4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BC4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BD4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BE4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BF4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BG4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BH4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BI4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BJ4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BK4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BL4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BM4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BN4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BO4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BP4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BQ4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BR4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BS4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BT4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BU4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BV4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BW4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BX4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BY4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(BZ4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CA4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CB4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CC4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CD4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CE4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CF4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CG4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CH4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CI4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CJ4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CK4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CL4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CM4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CN4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0},{"$f":"-LOOKUP(CO4,'Parallel Model'!5:5,'Parallel Model'!506:506)","v":0}]
[]
[]
["Ratios"]
[null,"Debt Service Coverage",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Financial Statements'!N5=\"Ops\",'Financial Statements'!N4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!O5=\"Ops\",'Financial Statements'!O4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!P5=\"Ops\",'Financial Statements'!P4,NA())","v":"2022-11-30"},{"$f":"IF('Financial Statements'!Q5=\"Ops\",'Financial Statements'!Q4,NA())","v":"2023-05-31"},{"$f":"IF('Financial Statements'!R5=\"Ops\",'Financial Statements'!R4,NA())","v":"2023-11-30"},{"$f":"IF('Financial Statements'!S5=\"Ops\",'Financial Statements'!S4,NA())","v":"2024-05-31"},{"$f":"IF('Financial Statements'!T5=\"Ops\",'Financial Statements'!T4,NA())","v":"2024-11-30"},{"$f":"IF('Financial Statements'!U5=\"Ops\",'Financial Statements'!U4,NA())","v":"2025-05-31"},{"$f":"IF('Financial Statements'!V5=\"Ops\",'Financial Statements'!V4,NA())","v":"2025-11-30"},{"$f":"IF('Financial Statements'!W5=\"Ops\",'Financial Statements'!W4,NA())","v":"2026-05-31"},{"$f":"IF('Financial Statements'!X5=\"Ops\",'Financial Statements'!X4,NA())","v":"2026-11-30"},{"$f":"IF('Financial Statements'!Y5=\"Ops\",'Financial Statements'!Y4,NA())","v":"2027-05-31"},{"$f":"IF('Financial Statements'!Z5=\"Ops\",'Financial Statements'!Z4,NA())","v":"2027-11-30"},{"$f":"IF('Financial Statements'!AA5=\"Ops\",'Financial Statements'!AA4,NA())","v":"2028-05-31"},{"$f":"IF('Financial Statements'!AB5=\"Ops\",'Financial Statements'!AB4,NA())","v":"2028-11-30"},{"$f":"IF('Financial Statements'!AC5=\"Ops\",'Financial Statements'!AC4,NA())","v":"2029-05-31"},{"$f":"IF('Financial Statements'!AD5=\"Ops\",'Financial Statements'!AD4,NA())","v":"2029-11-30"},{"$f":"IF('Financial Statements'!AE5=\"Ops\",'Financial Statements'!AE4,NA())","v":"2030-05-31"},{"$f":"IF('Financial Statements'!AF5=\"Ops\",'Financial Statements'!AF4,NA())","v":"2030-11-30"},{"$f":"IF('Financial Statements'!AG5=\"Ops\",'Financial Statements'!AG4,NA())","v":"2031-05-31"},{"$f":"IF('Financial Statements'!AH5=\"Ops\",'Financial Statements'!AH4,NA())","v":"2031-11-30"},{"$f":"IF('Financial Statements'!AI5=\"Ops\",'Financial Statements'!AI4,NA())","v":"2032-05-31"},{"$f":"IF('Financial Statements'!AJ5=\"Ops\",'Financial Statements'!AJ4,NA())","v":"2032-11-30"},{"$f":"IF('Financial Statements'!AK5=\"Ops\",'Financial Statements'!AK4,NA())","v":"2033-05-31"},{"$f":"IF('Financial Statements'!AL5=\"Ops\",'Financial Statements'!AL4,NA())","v":"2033-11-30"},{"$f":"IF('Financial Statements'!AM5=\"Ops\",'Financial Statements'!AM4,NA())","v":"2034-05-31"},{"$f":"IF('Financial Statements'!AN5=\"Ops\",'Financial Statements'!AN4,NA())","v":"2034-11-30"},{"$f":"IF('Financial Statements'!AO5=\"Ops\",'Financial Statements'!AO4,NA())","v":"2035-05-31"},{"$f":"IF('Financial Statements'!AP5=\"Ops\",'Financial Statements'!AP4,NA())","v":"2035-11-30"},{"$f":"IF('Financial Statements'!AQ5=\"Ops\",'Financial Statements'!AQ4,NA())","v":"2036-05-31"},{"$f":"IF('Financial Statements'!AR5=\"Ops\",'Financial Statements'!AR4,NA())","v":"2036-11-30"},{"$f":"IF('Financial Statements'!AS5=\"Ops\",'Financial Statements'!AS4,NA())","v":"2037-05-31"},{"$f":"IF('Financial Statements'!AT5=\"Ops\",'Financial Statements'!AT4,NA())","v":"2037-11-30"},{"$f":"IF('Financial Statements'!AU5=\"Ops\",'Financial Statements'!AU4,NA())","v":"2038-05-31"},{"$f":"IF('Financial Statements'!AV5=\"Ops\",'Financial Statements'!AV4,NA())","v":"2038-11-30"},{"$f":"IF('Financial Statements'!AW5=\"Ops\",'Financial Statements'!AW4,NA())","v":"2039-05-31"},{"$f":"IF('Financial Statements'!AX5=\"Ops\",'Financial Statements'!AX4,NA())","v":"2039-11-30"},{"$f":"IF('Financial Statements'!AY5=\"Ops\",'Financial Statements'!AY4,NA())","v":"2040-05-31"},{"$f":"IF('Financial Statements'!AZ5=\"Ops\",'Financial Statements'!AZ4,NA())","v":"2040-11-30"},{"$f":"IF('Financial Statements'!BA5=\"Ops\",'Financial Statements'!BA4,NA())","v":"2041-05-31"},{"$f":"IF('Financial Statements'!BB5=\"Ops\",'Financial Statements'!BB4,NA())","v":"2041-11-30"},{"$f":"IF('Financial Statements'!BC5=\"Ops\",'Financial Statements'!BC4,NA())","v":"2042-05-31"},{"$f":"IF('Financial Statements'!BD5=\"Ops\",'Financial Statements'!BD4,NA())","v":"2042-11-30"},{"$f":"IF('Financial Statements'!BE5=\"Ops\",'Financial Statements'!BE4,NA())","v":"2043-05-31"},{"$f":"IF('Financial Statements'!BF5=\"Ops\",'Financial Statements'!BF4,NA())","v":"2043-11-30"},{"$f":"IF('Financial Statements'!BG5=\"Ops\",'Financial Statements'!BG4,NA())","v":"2044-05-31"},{"$f":"IF('Financial Statements'!BH5=\"Ops\",'Financial Statements'!BH4,NA())","v":"2044-11-30"},{"$f":"IF('Financial Statements'!BI5=\"Ops\",'Financial Statements'!BI4,NA())","v":"2045-05-31"},{"$f":"IF('Financial Statements'!BJ5=\"Ops\",'Financial Statements'!BJ4,NA())","v":"2045-11-30"},{"$f":"IF('Financial Statements'!BK5=\"Ops\",'Financial Statements'!BK4,NA())","v":"2046-05-31"},{"$f":"IF('Financial Statements'!BL5=\"Ops\",'Financial Statements'!BL4,NA())","v":"2046-11-30"},{"$f":"IF('Financial Statements'!BM5=\"Ops\",'Financial Statements'!BM4,NA())","v":"2047-05-31"},{"$f":"IF('Financial Statements'!BN5=\"Ops\",'Financial Statements'!BN4,NA())","v":"2047-11-30"},{"$f":"IF('Financial Statements'!BO5=\"Ops\",'Financial Statements'!BO4,NA())","v":"2048-05-31"},{"$f":"IF('Financial Statements'!BP5=\"Ops\",'Financial Statements'!BP4,NA())","v":"2048-11-30"},{"$f":"IF('Financial Statements'!BQ5=\"Ops\",'Financial Statements'!BQ4,NA())","v":"2049-05-31"},{"$f":"IF('Financial Statements'!BR5=\"Ops\",'Financial Statements'!BR4,NA())","v":"2049-11-30"},{"$f":"IF('Financial Statements'!BS5=\"Ops\",'Financial Statements'!BS4,NA())","v":"2050-05-31"},{"$f":"IF('Financial Statements'!BT5=\"Ops\",'Financial Statements'!BT4,NA())","v":"2050-11-30"},{"$f":"IF('Financial Statements'!BU5=\"Ops\",'Financial Statements'!BU4,NA())","v":"2051-05-31"},{"$f":"IF('Financial Statements'!BV5=\"Ops\",'Financial Statements'!BV4,NA())","v":"2051-11-30"},{"$f":"IF('Financial Statements'!BW5=\"Ops\",'Financial Statements'!BW4,NA())","v":"2052-05-31"},{"$f":"IF('Financial Statements'!BX5=\"Ops\",'Financial Statements'!BX4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!BY5=\"Ops\",'Financial Statements'!BY4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!BZ5=\"Ops\",'Financial Statements'!BZ4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CA5=\"Ops\",'Financial Statements'!CA4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CB5=\"Ops\",'Financial Statements'!CB4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CC5=\"Ops\",'Financial Statements'!CC4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CD5=\"Ops\",'Financial Statements'!CD4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CE5=\"Ops\",'Financial Statements'!CE4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CF5=\"Ops\",'Financial Statements'!CF4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CG5=\"Ops\",'Financial Statements'!CG4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CH5=\"Ops\",'Financial Statements'!CH4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CI5=\"Ops\",'Financial Statements'!CI4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CJ5=\"Ops\",'Financial Statements'!CJ4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CK5=\"Ops\",'Financial Statements'!CK4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CL5=\"Ops\",'Financial Statements'!CL4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CM5=\"Ops\",'Financial Statements'!CM4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CN5=\"Ops\",'Financial Statements'!CN4,NA())","v":{"$error":"#N/A"}},{"$f":"IF('Financial Statements'!CO5=\"Ops\",'Financial Statements'!CO4,NA())","v":{"$error":"#N/A"}}]
[null,null,"CFADS",null,null,null,null,null,null,null,null,null,null,{"$f":"N18","v":0},{"$f":"O18","v":0},1878.8114002205089,4147.2018161655542,3399.8806312261022,4131.948847110767,3383.9666790463825,4116.834812603739,3368.8424426642669,4099.5086389270491,3354.7349413088159,4083.2092972388127,3341.7071570986081,4065.0986218241105,3329.691845604787,4053.8811701517934,3319.2457571437503,4041.413269635199,3310.4089065211265,4030.6123109914229,3303.3704241952692,4019.3865777371325,3298.2203468279031,4014.747019123442,3295.540384076894,4010.4091114150256,3295.5128966508164,4008.8491492524536,3298.4722915773136,4008.9540389545105,3304.6740060850552,4015.3913457643889,3310.6136265840282,4015.4021589625522,3313.8806818761086,4017.4308278305944,3320.926670124169,4023.0155435696188,2949.9608791237829,2640.3687801826009,2173.0668214908551,2609.7687379351537,1617.5685422567017,926.65802797929325,701.6806284590308,940.03105020986368,711.85249228564749,955.53806518478154,723.04787917060924,971.37365934535421,734.66337588836075,987.75356428684108,746.79378300969518,1004.6897651637364,759.65878865941431,1022.7355328390595,773.19538995482912,1041.4771468070242,787.60802887428088,1061.2478197448804,803.02406268186007,1082.1460518929546,429.55146674917273,0,0,{"$f":"CA18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statements'!N32+'Financial Statements'!N33+'Financial Statements'!N35","v":0},{"$f":"'Financial Statements'!O32+'Financial Statements'!O33+'Financial Statements'!O35","v":0},{"$f":"'Financial Statements'!P32+'Financial Statements'!P33+'Financial Statements'!P35","v":1290.2554870500157},{"$f":"'Financial Statements'!Q32+'Financial Statements'!Q33+'Financial Statements'!Q35","v":3028.2151015056443},{"$f":"'Financial Statements'!R32+'Financial Statements'!R33+'Financial Statements'!R35","v":2465.6153123210852},{"$f":"'Financial Statements'!S32+'Financial Statements'!S33+'Financial Statements'!S35","v":3032.3901827254867},{"$f":"'Financial Statements'!T32+'Financial Statements'!T33+'Financial Statements'!T35","v":2457.7553482408398},{"$f":"'Financial Statements'!U32+'Financial Statements'!U33+'Financial Statements'!U35","v":3024.4875603695164},{"$f":"'Financial Statements'!V32+'Financial Statements'!V33+'Financial Statements'!V35","v":2450.8868665053078},{"$f":"'Financial Statements'!W32+'Financial Statements'!W33+'Financial Statements'!W35","v":3016.133348469009},{"$f":"'Financial Statements'!X32+'Financial Statements'!X33+'Financial Statements'!X35","v":2445.1830366411523},{"$f":"'Financial Statements'!Y32+'Financial Statements'!Y33+'Financial Statements'!Y35","v":3008.9743218094936},{"$f":"'Financial Statements'!Z32+'Financial Statements'!Z33+'Financial Statements'!Z35","v":2440.7346166671214},{"$f":"'Financial Statements'!AA32+'Financial Statements'!AA33+'Financial Statements'!AA35","v":3001.6045638211335},{"$f":"'Financial Statements'!AB32+'Financial Statements'!AB33+'Financial Statements'!AB35","v":2437.4977760492811},{"$f":"'Financial Statements'!AC32+'Financial Statements'!AC33+'Financial Statements'!AC35","v":2998.5305103848959},{"$f":"'Financial Statements'!AD32+'Financial Statements'!AD33+'Financial Statements'!AD35","v":2436.0265132639538},{"$f":"'Financial Statements'!AE32+'Financial Statements'!AE33+'Financial Statements'!AE35","v":2995.8193044585664},{"$f":"'Financial Statements'!AF32+'Financial Statements'!AF33+'Financial Statements'!AF35","v":2436.3754144487721},{"$f":"'Financial Statements'!AG32+'Financial Statements'!AG33+'Financial Statements'!AG35","v":2995.0075937488464},{"$f":"'Financial Statements'!AH32+'Financial Statements'!AH33+'Financial Statements'!AH35","v":2438.7550924228253},{"$f":"'Financial Statements'!AI32+'Financial Statements'!AI33+'Financial Statements'!AI35","v":2995.1357789463514},{"$f":"'Financial Statements'!AJ32+'Financial Statements'!AJ33+'Financial Statements'!AJ35","v":2443.2764846896616},{"$f":"'Financial Statements'!AK32+'Financial Statements'!AK33+'Financial Statements'!AK35","v":2999.9001324177852},{"$f":"'Financial Statements'!AL32+'Financial Statements'!AL33+'Financial Statements'!AL35","v":2450.5261424089313},{"$f":"'Financial Statements'!AM32+'Financial Statements'!AM33+'Financial Statements'!AM35","v":3006.3553205862891},{"$f":"'Financial Statements'!AN32+'Financial Statements'!AN33+'Financial Statements'!AN35","v":2460.7073083755886},{"$f":"'Financial Statements'!AO32+'Financial Statements'!AO33+'Financial Statements'!AO35","v":3015.892596254761},{"$f":"'Financial Statements'!AP32+'Financial Statements'!AP33+'Financial Statements'!AP35","v":2474.1780863812828},{"$f":"'Financial Statements'!AQ32+'Financial Statements'!AQ33+'Financial Statements'!AQ35","v":3028.1263588044662},{"$f":"'Financial Statements'!AR32+'Financial Statements'!AR33+'Financial Statements'!AR35","v":2491.2279254826071},{"$f":"'Financial Statements'!AS32+'Financial Statements'!AS33+'Financial Statements'!AS35","v":3045.6549711623775},{"$f":"'Financial Statements'!AT32+'Financial Statements'!AT33+'Financial Statements'!AT35","v":2509.3093757950164},{"$f":"'Financial Statements'!AU32+'Financial Statements'!AU33+'Financial Statements'!AU35","v":3059.886058292449},{"$f":"'Financial Statements'!AV32+'Financial Statements'!AV33+'Financial Statements'!AV35","v":2526.6468464046661},{"$f":"'Financial Statements'!AW32+'Financial Statements'!AW33+'Financial Statements'!AW35","v":3077.0595391154166},{"$f":"'Financial Statements'!AX32+'Financial Statements'!AX33+'Financial Statements'!AX35","v":2548.3499112527493},{"$f":"'Financial Statements'!AY32+'Financial Statements'!AY33+'Financial Statements'!AY35","v":2885.0092510254985},{"$f":"'Financial Statements'!AZ32+'Financial Statements'!AZ33+'Financial Statements'!AZ35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BA32+'Financial Statements'!BA33+'Financial Statements'!BA35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BB32+'Financial Statements'!BB33+'Financial Statements'!BB35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BC32+'Financial Statements'!BC33+'Financial Statements'!BC35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BD32+'Financial Statements'!BD33+'Financial Statements'!BD35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BE32+'Financial Statements'!BE33+'Financial Statements'!BE35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BF32+'Financial Statements'!BF33+'Financial Statements'!BF35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BG32+'Financial Statements'!BG33+'Financial Statements'!BG35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BH32+'Financial Statements'!BH33+'Financial Statements'!BH35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BI32+'Financial Statements'!BI33+'Financial Statements'!BI35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BJ32+'Financial Statements'!BJ33+'Financial Statements'!BJ35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BK32+'Financial Statements'!BK33+'Financial Statements'!BK35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BL32+'Financial Statements'!BL33+'Financial Statements'!BL35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BM32+'Financial Statements'!BM33+'Financial Statements'!BM35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BN32+'Financial Statements'!BN33+'Financial Statements'!BN35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BO32+'Financial Statements'!BO33+'Financial Statements'!BO35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BP32+'Financial Statements'!BP33+'Financial Statements'!BP35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BQ32+'Financial Statements'!BQ33+'Financial Statements'!BQ35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BR32+'Financial Statements'!BR33+'Financial Statements'!BR35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BS32+'Financial Statements'!BS33+'Financial Statements'!BS35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BT32+'Financial Statements'!BT33+'Financial Statements'!BT35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BU32+'Financial Statements'!BU33+'Financial Statements'!BU35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BV32+'Financial Statements'!BV33+'Financial Statements'!BV35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BW32+'Financial Statements'!BW33+'Financial Statements'!BW35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BX32+'Financial Statements'!BX33+'Financial Statements'!BX35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!BY32+'Financial Statements'!BY33+'Financial Statements'!BY35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!BZ32+'Financial Statements'!BZ33+'Financial Statements'!BZ35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CA32+'Financial Statements'!CA33+'Financial Statements'!CA35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!CB32+'Financial Statements'!CB33+'Financial Statements'!CB35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CC32+'Financial Statements'!CC33+'Financial Statements'!CC35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!CD32+'Financial Statements'!CD33+'Financial Statements'!CD35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CE32+'Financial Statements'!CE33+'Financial Statements'!CE35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CF32+'Financial Statements'!CF33+'Financial Statements'!CF35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CG32+'Financial Statements'!CG33+'Financial Statements'!CG35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!CH32+'Financial Statements'!CH33+'Financial Statements'!CH35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CI32+'Financial Statements'!CI33+'Financial Statements'!CI35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!CJ32+'Financial Statements'!CJ33+'Financial Statements'!CJ35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CK32+'Financial Statements'!CK33+'Financial Statements'!CK35","v":3.8513055143950576E-9},{"$f":"'Financial Statements'!CL32+'Financial Statements'!CL33+'Financial Statements'!CL35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CM32+'Financial Statements'!CM33+'Financial Statements'!CM35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CN32+'Financial Statements'!CN33+'Financial Statements'!CN35","v":3.8724665337049213E-9},{"$f":"'Financial Statements'!CO32+'Financial Statements'!CO33+'Financial Statements'!CO35","v":3.8513055143950576E-9}]
[null,null,null,"DSCR",null,null,null,null,null,null,{"$f":"MIN(N187:CO187)","v":1.3031674557171102},null,null,{"$f":"IF(N186>0.1,N185/N186)","v":false},false,1.4561545516199601,1.3695202213685362,1.3789177144692197,1.3626046115862986,1.3768525339466708,1.3611677120274766,1.3745401669510195,1.3591934325476565,1.3719770221852503,1.3570103498867052,1.3691399033221339,1.3543085157923391,1.3660286701888122,1.3519559517943445,1.3625655300017236,1.3490177006405273,1.3587433557607558,1.3457769921532359,1.3545314305888239,1.3419714077707352,1.3499169527049388,1.3382935570884273,1.3448297192362502,1.3339770864586058,1.3392543214846289,1.3292413510450538,1.3331588011926976,1.3239057964996166,1.326524149910878,1.3183999447685011,{"$f":"IF(AT186>0.1,AT185/AT186)","v":1.3193325854988036},1.3122717913239303,1.3115725636891638,1.3056071150919337,1.3031674557171102,1.3944549890575246,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BZ186>0.1,BZ185/BZ186)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Loan Life Switch",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N48","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AT48","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CFADS over Loan Life",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N189*N17","v":0},0,1882.8254144765438,4152.6707661210739,3396.0485665959081,4124.19946207475,3366.416344170947,4094.9693080489051,3336.404930940811,4062.2595407726672,3306.2412926705247,4029.3519092724991,3274.9958763899622,4120.4615077690423,3387.1542808118857,4113.0686091002035,3380.9852152644712,4104.9837865505388,3376.6866685862888,4098.8308098595526,3418.6422707669367,4133.4006694538884,3410.1100742010335,4124.5147033766434,3403.4984222161825,4115.9675802122374,3398.9213110786859,4109.5396691621481,3396.6216660254136,4104.5432564100474,3396.7550192390536,4103.9725973409195,{"$f":"AT189*AT17","v":2963.9199246869312},3008.751115826029,2336.1906246658136,2843.3511340322425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ189*BZ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Repayment",null,null,null,null,null,null,null,null,{"$f":"SUM(N192:CO192)","v":47834.006000129113},null,null,{"$f":"LOOKUP(N4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(O4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(P4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":-812.71702899556885},{"$f":"LOOKUP(Q4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":901.19922371183702},{"$f":"LOOKUP(R4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":366.53282429545879},{"$f":"LOOKUP(S4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":949.42193057879604},{"$f":"LOOKUP(T4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":416.52744763671217},{"$f":"LOOKUP(U4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1012.6260416321775},{"$f":"LOOKUP(V4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":472.49021840237083},{"$f":"LOOKUP(W4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1069.2066427830309},{"$f":"LOOKUP(X4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":534.56549378672707},{"$f":"LOOKUP(Y4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1132.1705059386979},{"$f":"LOOKUP(Z4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":603.39339524206616},{"$f":"LOOKUP(AA4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1190.790907880594},{"$f":"LOOKUP(AB4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":679.03600867141995},{"$f":"LOOKUP(AC4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1279.3678065446982},{"$f":"LOOKUP(AD4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":763.66394064514361},{"$f":"LOOKUP(AE4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1365.9855562912937},{"$f":"LOOKUP(AF4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":857.64067556914915},{"$f":"LOOKUP(AG4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1462.3990646082648},{"$f":"LOOKUP(AH4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":962.0184970753271},{"$f":"LOOKUP(AI4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1560.6933301369393},{"$f":"LOOKUP(AJ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1077.4483012051885},{"$f":"LOOKUP(AK4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1688.6455427680578},{"$f":"LOOKUP(AL4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1206.3064090018408},{"$f":"LOOKUP(AM4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1821.6788102692035},{"$f":"LOOKUP(AN4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1349.6098080319464},{"$f":"LOOKUP(AO4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1969.8766333324647},{"$f":"LOOKUP(AP4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1509.0183683246521},{"$f":"LOOKUP(AQ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2129.3090699138202},{"$f":"LOOKUP(AR4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1686.023503809794},{"$f":"LOOKUP(AS4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2318.5697995239948},{"$f":"LOOKUP(AT4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":1880.1627498003013},{"$f":"LOOKUP(AU4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2516.3851086305285},{"$f":"LOOKUP(AV4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2090.7898920238472},{"$f":"LOOKUP(AW4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2735.0014363289542},{"$f":"LOOKUP(AX4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2324.6538729292424},{"$f":"LOOKUP(AY4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":2763.5142118001422},{"$f":"LOOKUP(AZ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BA4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BB4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BC4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BD4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BE4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BF4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BG4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BH4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BI4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BJ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BK4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BL4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BM4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BN4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BO4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BP4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BQ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BR4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BS4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BT4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BU4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BV4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BW4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BX4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BY4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(BZ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CA4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CB4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CC4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CD4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CE4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CF4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CG4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CH4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CI4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CJ4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CK4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CL4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CM4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CN4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0},{"$f":"LOOKUP(CO4,'Debt Repayment'!4:4,'Debt Repayment'!143:143)","v":0}]
[null,"Total Interest",null,null,null,null,null,null,null,null,{"$f":"SUM(N193:CO193)","v":49583.484038331961},null,null,{"$f":"LOOKUP(N4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":0},{"$f":"LOOKUP(O4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":0},{"$f":"LOOKUP(P4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":2102.9725160455846},{"$f":"LOOKUP(Q4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":2127.0158777938072},{"$f":"LOOKUP(R4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":2099.0824880256264},{"$f":"LOOKUP(S4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":2082.9682521466907},{"$f":"LOOKUP(T4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":2041.2279006041276},{"$f":"LOOKUP(U4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":2011.8615187373387},{"$f":"LOOKUP(V4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1978.3966481029368},{"$f":"LOOKUP(W4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1946.926705685978},{"$f":"LOOKUP(X4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1910.6175428544254},{"$f":"LOOKUP(Y4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1876.8038158707959},{"$f":"LOOKUP(Z4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1837.3412214250554},{"$f":"LOOKUP(AA4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1810.8136559405393},{"$f":"LOOKUP(AB4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1758.461767377861},{"$f":"LOOKUP(AC4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1719.1627038401975},{"$f":"LOOKUP(AD4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1672.3625726188102},{"$f":"LOOKUP(AE4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1629.8337481672727},{"$f":"LOOKUP(AF4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1578.7347388796227},{"$f":"LOOKUP(AG4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1532.6085291405816},{"$f":"LOOKUP(AH4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1476.7365953474985},{"$f":"LOOKUP(AI4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1434.4424488094121},{"$f":"LOOKUP(AJ4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1365.8281834844729},{"$f":"LOOKUP(AK4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1311.2545896497274},{"$f":"LOOKUP(AL4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1244.2197334070902},{"$f":"LOOKUP(AM4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1184.6765103170856},{"$f":"LOOKUP(AN4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1111.0975003436424},{"$f":"LOOKUP(AO4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":1046.0159629222965},{"$f":"LOOKUP(AP4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":965.15971805663048},{"$f":"LOOKUP(AQ4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":898.81728889064595},{"$f":"LOOKUP(AR4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":805.20442167281306},{"$f":"LOOKUP(AS4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":727.08517163838246},{"$f":"LOOKUP(AT4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":629.14662599471501},{"$f":"LOOKUP(AU4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":543.50094966192069},{"$f":"LOOKUP(AV4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":435.85695438081905},{"$f":"LOOKUP(AW4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":342.05810278646214},{"$f":"LOOKUP(AX4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":223.69603832350668},{"$f":"LOOKUP(AY4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":121.49503922535619},{"$f":"LOOKUP(AZ4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BA4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BB4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BC4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BD4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BE4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BF4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BG4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BH4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BI4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BJ4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BK4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BL4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BM4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BN4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BO4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BP4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BQ4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BR4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BS4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BT4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BU4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BV4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BW4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BX4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(BY4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(BZ4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CA4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(CB4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CC4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(CD4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CE4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CF4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CG4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(CH4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CI4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(CJ4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CK4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9},{"$f":"LOOKUP(CL4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CM4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CN4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8724665337049213E-9},{"$f":"LOOKUP(CO4,'Debt Repayment'!4:4,'Debt Repayment'!147:147)","v":3.8513055143950576E-9}]
[null,"Total Debt Issued",null,null,null,null,null,{"$f":"'Construction Financing'!J69","v":47834.006000204601},null,null,null,null,null,{"$f":"$H$194*N7","v":0},47834.006000204601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$194*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$194*BZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Epsilon",null,null,null,null,null,null,null,null,null,null,null,-1E-13]
[null,null,"Debt Cash Flow",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N196:CO196/N201:CO201)","v":-526.2118705820053},null,null,{"$f":"N192+N193-N194+N195","v":-1E-13},{"$f":"O192+O193-O194+O195","v":-47834.006000204601},1290.2554870500157,3028.2151015056443,2465.6153123210852,3032.3901827254867,2457.7553482408398,3024.4875603695164,2450.8868665053078,3016.133348469009,2445.1830366411523,3008.9743218094936,2440.7346166671214,3001.6045638211335,2437.4977760492811,2998.5305103848959,2436.0265132639538,2995.8193044585664,2436.3754144487721,2995.0075937488464,2438.7550924228253,2995.1357789463514,2443.2764846896616,2999.9001324177852,2450.5261424089313,3006.3553205862891,2460.7073083755886,3015.892596254761,2474.1780863812828,3028.1263588044662,2491.2279254826071,3045.6549711623775,2509.3093757950164,3059.886058292449,2526.6468464046661,3077.0595391154166,2548.3499112527493,2885.0092510254985,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,{"$f":"CA192+CA193-CA194+CA195","v":3.8513055143950576E-9},3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N197:CO197/N201:CO201)","v":47307.794129622569},null,null,{"$f":"N192+N193+N195","v":-1E-13},{"$f":"O192+O193+O195","v":0},1290.2554870500157,3028.2151015056443,2465.6153123210852,3032.3901827254867,2457.7553482408398,3024.4875603695164,2450.8868665053078,3016.133348469009,2445.1830366411523,3008.9743218094936,2440.7346166671214,3001.6045638211335,2437.4977760492811,2998.5305103848959,2436.0265132639538,2995.8193044585664,2436.3754144487721,2995.0075937488464,2438.7550924228253,2995.1357789463514,2443.2764846896616,2999.9001324177852,2450.5261424089313,3006.3553205862891,2460.7073083755886,3015.892596254761,2474.1780863812828,3028.1263588044662,2491.2279254826071,3045.6549711623775,2509.3093757950164,3059.886058292449,2526.6468464046661,3077.0595391154166,2548.3499112527493,2885.0092510254985,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,{"$f":"CA192+CA193+CA195","v":3.8513055143950576E-9},3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8513055143950576E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8724665337049213E-9,3.8513055143950576E-9]
[]
[null,null,"Debt IRR for LLCR",null,null,null,null,null,null,null,{"$f":"XIRR(N196:CO196,N4:CO4)","v":8.9608392119407659E-2}]
[]
[null,"Compound Interest",null,null,null,null,null,{"$f":"(K199)/2","v":4.480419605970383E-2},null,null,null,null,1,{"$f":"M201*(1+$H$201*N189)","v":1},{"$f":"N201*(1+$H$201*O189)","v":1},1.0448041960597039,1.0916158081039642,1.1405247767921263,1.1916250725024706,1.2450148758805302,1.3007967664767293,1.3590779198357814,1.4199703134165182,1.483590941737791,1.5500620411638117,1.6195113247608199,1.6920722276763145,1.7678841635123039,1.8470927921851548,1.9298502997866842,2.016315690984205,2.1066550945213187,2.2010420824064258,2.299658003402222,2.4026923314569224,2.5103430297466653,2.6228169310285461,2.7403301350350597,2.8631084236734852,2.9913876948279419,3.1254144155975987,3.2654460958418583,3.4117517829423516,3.564612578732345,3.7243221795867556,3.8911874407104641,4.0655289657091132,4.2476817225751491,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,{"$f":"BZ201*(1+$H$201*CA189)","v":4.4379956872726272},4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272,4.4379956872726272]
[null,"PV CFADS",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N190:CO190/N201:CO201)","v":62152.638717411413}]
[null,"Loan Amount",null,null,null,null,null,null,null,null,{"$f":"H194","v":47834.006000204601}]
[null,"LLCR",null,null,null,null,null,null,null,null,{"$f":"K202/K203","v":1.2993400284547685}]
[]
[null,"Project Life Switch",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N6","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AT6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"BZ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CFADS over Project  Life",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N206*N17","v":0},0,1882.8254144765438,4152.6707661210739,3396.0485665959081,4124.19946207475,3366.416344170947,4094.9693080489051,3336.404930940811,4062.2595407726672,3306.2412926705247,4029.3519092724991,3274.9958763899622,4120.4615077690423,3387.1542808118857,4113.0686091002035,3380.9852152644712,4104.9837865505388,3376.6866685862888,4098.8308098595526,3418.6422707669367,4133.4006694538884,3410.1100742010335,4124.5147033766434,3403.4984222161825,4115.9675802122374,3398.9213110786859,4109.5396691621481,3396.6216660254136,4104.5432564100474,3396.7550192390536,4103.9725973409195,{"$f":"AT206*AT17","v":2963.9199246869312},3008.751115826029,2336.1906246658136,2843.3511340322425,2261.0298525791331,2726.5359231646357,2230.332202532883,2695.4379960354327,2201.7913384527146,2664.5421369835103,1646.2499364416226,964.78871186356059,730.18475165308143,978.0308319018751,739.98746693129465,993.04507353808458,750.5564694554671,1008.2514642133738,761.21036165850819,1023.6279048947008,771.95587812773738,1039.2263819071518,782.90833928995505,1055.0934482148866,793.90507814908813,1071.1090498497861,805.02770695113861,1087.347489574051,816.27658551023205,1103.8365172413301,0,0,{"$f":"BZ206*BZ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PV of CFADS over Project Life",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N207:CO207/N201:CO201)","v":69746.67243713027}]
[null,"Loan Amount",null,null,null,null,null,null,null,null,{"$f":"K203","v":47834.006000204601}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K209/K210","v":1.4580980827077694}]
[]
["Graph"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N215>0.001,N4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},"2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31",{"$f":"IF(AT215>0.001,AT4,NA())","v":"2037-11-30"},"2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31",{"$error":"#N/A"},"2044-05-31",{"$error":"#N/A"},"2045-05-31",{"$error":"#N/A"},"2046-05-31",{"$error":"#N/A"},"2047-05-31",{"$error":"#N/A"},"2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BZ215>0.001,BZ4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CFADS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N33","v":0},{"$f":"O33*$H$14","v":0},2.4136133214279665E-3,5.3233514926825255E-3,4.3534296900443453E-3,5.2868538343248924E-3,4.3154438384414833E-3,5.2493833983504636E-3,4.2769718982338589E-3,5.2074524102558055E-3,4.2383048191769633E-3,5.165267777971389E-3,4.1982509977294266E-3,5.2820621121408935E-3,4.3420280133472664E-3,5.2725850790745869E-3,4.3341198245839757E-3,5.2622210616477894E-3,4.3286094732548136E-3,5.2543334973555213E-3,4.382392792490441E-3,5.2986489569808526E-3,4.3714552816972634E-3,5.2872579454017153E-3,4.3629797368142462E-3,5.2763013000479402E-3,4.357112290831109E-3,5.2680612945646046E-3,4.3541643521149342E-3,5.2616563415163291E-3,4.3543352989751268E-3,5.2609248077688815E-3,3.7994795262836487E-3,3.8569490926687469E-3,2.9947868611366556E-3,3.6449211497952363E-3,2.8984374920648249E-3,3.4951745259565849E-3,2.8590858578036297E-3,3.4553097723736253E-3,2.8224990297210533E-3,3.4157040519434004E-3,2.1103447756998313E-3,1.2367726021823506E-3,9.3603136549089995E-4,1.2537478124608405E-3,9.4859756732764257E-4,1.2729947236962981E-3,9.6214608068974871E-4,1.2924879527670984E-3,9.7580341500689064E-4,1.312199170694819E-3,9.8957820341602498E-4,1.3321950192858615E-3,1.0036182763618752E-3,1.3525351752652073E-3,1.0177151093441552E-3,1.3730657402126875E-3,1.0319733219429006E-3,1.3938819636056499E-3,1.0463933754075504E-3,1.4150194182677455E-3,5.6097863189878314E-4,-1.1416877869078645E-15,-1.1479607967260398E-15,{"$f":"CA33*$H$14","v":-1.1416877869078645E-15},-1.1479607967260398E-15,-1.1416877869078645E-15,-1.1479607967260398E-15,-1.1479607967260398E-15,-1.1479607967260398E-15,-1.1416877869078645E-15,-1.1479607967260398E-15,-1.1416877869078645E-15,-1.1479607967260398E-15,-1.1416877869078645E-15,-1.1479607967260398E-15,-1.1479607967260398E-15,-1.1479607967260398E-15,-1.1416877869078645E-15]
[null,{"$f":"A63","v":"Senior Debt: Development Bank"},null,null,null,{"$f":"C125","v":"Sculpted Debt Service"},null,null,null,null,null,null,null,{"$f":"N85","v":0},{"$f":"O85","v":0},5.9864869706547268E-3,1.3203512786507639E-2,1.0797814996187127E-2,1.3112987616515576E-2,1.0703598659348541E-2,1.3020049665455148E-2,1.0608176676571081E-2,1.2916048203552856E-2,1.0512270690756239E-2,1.2811417627772347E-2,1.041292516672725E-2,1.3101102704310775E-2,1.0769535408738424E-2,1.3077596811934301E-2,1.0749920722088904E-2,1.305189093156882E-2,1.0736253393464679E-2,1.3032327399810582E-2,1.0869652201378185E-2,1.3142243068277586E-2,1.0842523884976611E-2,1.3113989933529085E-2,1.0821501984508576E-2,1.3086814157662196E-2,1.0806948953740462E-2,1.3066376465747683E-2,1.0799637179083769E-2,1.3050490255794021E-2,1.08000611787121E-2,1.3048675832079663E-2,9.4238519805274826E-3,9.5663937900705379E-3,7.4279721465390566E-3,9.0405007208874278E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"A105","v":"Senior Debt: concessional "},null,null,null,{"$f":"F216","v":"Sculpted Debt Service"},null,null,null,null,null,null,null,{"$f":"N125","v":false},{"$f":"O125","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CA125","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,{"$f":"A144","v":"Senior Debt: DEG"},null,null,null,{"$f":"F217","v":"Sculpted Debt Service"},null,null,null,null,null,null,null,{"$f":"N163","v":false},{"$f":"O163","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CA163","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Total Debt Service",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N216+N217+N218","v":0},{"$f":"O216+O217+O218","v":0},5.9864869706547268E-3,1.3203512786507639E-2,1.0797814996187127E-2,1.3112987616515576E-2,1.0703598659348541E-2,1.3020049665455148E-2,1.0608176676571081E-2,1.2916048203552856E-2,1.0512270690756239E-2,1.2811417627772347E-2,1.041292516672725E-2,1.3101102704310775E-2,1.0769535408738424E-2,1.3077596811934301E-2,1.0749920722088904E-2,1.305189093156882E-2,1.0736253393464679E-2,1.3032327399810582E-2,1.0869652201378185E-2,1.3142243068277586E-2,1.0842523884976611E-2,1.3113989933529085E-2,1.0821501984508576E-2,1.3086814157662196E-2,1.0806948953740462E-2,1.3066376465747683E-2,1.0799637179083769E-2,1.3050490255794021E-2,1.08000611787121E-2,1.3048675832079663E-2,9.4238519805274826E-3,9.5663937900705379E-3,7.4279721465390566E-3,9.0405007208874278E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA216+CA217+CA218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Audit Checks","index":20,"n_rows":107,"n_cols":13,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["Sheet1"]
[]
[]
[null,null,"Integrity",null,null,null,null,null,null,null,null,"Annual_Chart_X_Axis","=OFFSET(AFS!$L$10,,,,COUNTIF(AFS!$L$10:$M$10,\"<=\"&YEAR(Ops_End)))"]
[null,null,"Fundamental tests built into the model that should never fail in a stable model.",null,null,null,null,null,null,null,null,"Annual_Gross_Generation","=OFFSET(AFS!$L$205,,,,COUNTIF(AFS!$L$10:$M$10,\"<=\"&YEAR(Ops_End)))"]
[null,null,null,null,null,null,null,null,null,null,null,"Annual_Net_Generation_After_Losses","=OFFSET(AFS!$L$207,,,,COUNTIF(AFS!$L$10:$M$10,\"<=\"&YEAR(Ops_End)))"]
[null,null,null,"Outcome","On / Off","Applied",null,null,null,null,null,"Annual_Net_Generation_Before_Losses","=OFFSET(AFS!$L$206,,,,COUNTIF(AFS!$L$10:$M$10,\"<=\"&YEAR(Ops_End)))"]
[null,null,"Uses Check",{"$f":"'Construction Financing'!G65-'Construction Financing'!J65","v":-1.6807462088763714E-8},1,null,null,null,null,null,null,"Cons_Costs","=ConsFin!$E$200"]
[null,null,"Sculpting Check AFDB Check",{"$f":"Sculpting!K100","v":4.0271350910963395E-15},1,null,null,null,null,null,null,"Cons_End","=InputC!$F$16"]
[null,null,"Monthly Balance Sheet Check 3",null,1,null,null,null,null,null,null,"Cons_Start","=InputC!$F$14"]
[null,null,"Annual Balance Sheet Check 1",null,1,null,null,null,null,null,null,"Days_in_Year","='[Template EB.xlsm]InputC'!$G$320"]
[null,null,"Annual Balance Sheet Check 2",null,1,null,null,null,null,null,null,"Days_Mth","=#REF!$F$15"]
[null,null,"Annual Balance Sheet Check 3",null,1,null,null,null,null,null,null,"Days_Yr","=#REF!$F$14"]
[]
[null,null,"Sources = Uses (Cons)",null,1,null,null,null,null,null,null,"Delay_Start","=InputC!$F$18"]
[null,null,"Sources = Uses (Summary)",null,1,null,null,null,null,null,null,"Dev_End","=InputC!$F$11"]
[null,null,"Equity Drawn = Equity Balance",null,1,null,null,null,null,null,null,"Dev_Start","=InputC!$F$9"]
[null,null,"SHL Drawn = SHL Balance",null,1,null,null,null,null,null,null,"Development_Time_Series","=InputS!$E$4"]
[null,null,"Senior Debt Drawn = Senior Debt Balance ",null,1,null,null,null,null,null,null,"Divider","=InputC!$F$73"]
[null,null,"Energy Seasonality = 100%",null,1,null,null,null,null,null,null,"DSCR","=InputC!$F$304"]
[null,null,"Project Cost Treatment",null,1,null,null,null,null,null,null,"DSRA_Copy","=#REF!$E$32"]
[null,null,null,null,null,null,null,null,null,null,null,"DSRA_Delta","=#REF!$G$32"]
[null,null,"Master Integrity Check",{"$f":"SUM(D8:D22)","v":-1.6807458061628622E-8},null,null,null,null,null,null,null,"DSRA_Paste","=#REF!$F$32"]
[null,null,null,null,null,null,null,null,null,null,null,"DSRAOps_Copy","=#REF!$F$60:$RQ$60"]
[null,null,null,null,null,null,null,null,null,null,null,"DSRAOps_Delta","=#REF!$E$62"]
[null,null,null,null,null,null,null,null,null,null,null,"DSRAOps_Paste","=#REF!$F$61:$RQ$61"]
[null,null,"Signals",null,null,null,null,null,null,null,null,"Dynamic_Chart_List","=OFFSET(IFS!$E$237,,,COUNTA(IFS!$E$237:$E$262))"]
[null,null,"Alerts that inform the user of a commercial breach rather than a flaw in the model.",null,null,null,null,null,null,null,null,"Dynamic_Chart_X_Axis","=OFFSET(IFS!$L$7,,,,COUNTIF(IFS!$L$8:$AF$13,\"1\"))"]
[null,null,null,null,null,null,null,null,null,null,null,"Dynamic_Chart_Y_Axis","=OFFSET(IFS!$L$234,,,,COUNTIF(IFS!$L$8:$AF$13,\"1\"))"]
[null,null,null,"Outcome","On / Off","Applied",null,null,null,null,null,"eirr","=Debt!$G$764"]
[null,null,{"$f":"'Project Summary'!C146 & \" Covenant Breach\"","v":"Min DSCR (In Period) Covenant Breach"},null,1,null,null,null,null,null,null,"Epsilon","='[Template EB.xlsm]InputC'!$G$328"]
[null,null,{"$f":"'Project Summary'!C147 & \" Covenant Breach\"","v":"Min DSCR (12 Month b/w) Covenant Breach"},null,1,null,null,null,null,null,null,"EqIRR","=Sens!#REF!"]
[null,null,{"$f":"'Project Summary'!C148 & \" Covenant Breach\"","v":"Min DSCR (12 Month f/w) Covenant Breach"},null,1,null,null,null,null,null,null,"Fin_Close","='[Template EB.xlsm]InputC'!$G$10"]
[null,null,{"$f":"'Project Summary'!C149 & \" Covenant Breach\"","v":"Min LLCR Covenant Breach"},null,1,null,null,null,null,null,null,"Financial_Close_Date","=InputC!$F$12"]
[null,null,{"$f":"'Project Summary'!C150 & \" Covenant Breach\"","v":"Min PLCR Covenant Breach"},null,1,null,null,null,null,null,null,"Funding_Copy","=#REF!$E$31"]
[null,null,{"$f":"'Project Summary'!C47 & \" Breach\"","v":"Max Gearing Allowed Breach"},null,1,null,null,null,null,null,null,"Funding_Delta","=#REF!$G$31"]
[null,null,{"$f":"'Input Constant'!$E$437 & \" Repaid\"","v":"Senior Debt: Development Bank Repaid"},null,1,null,null,null,null,null,null,"Funding_Paste","=#REF!$F$31"]
[null,null,{"$f":"'Input Constant'!$E$438 & \" Repaid\"","v":"Senior Debt: concessional  Repaid"},null,1,null,null,null,null,null,null,"Hours_day","='[Template EB.xlsm]InputC'!$G$324"]
[null,null,{"$f":"'Input Constant'!$E$439 & \" Repaid\"","v":"Senior Debt: DEG Repaid"},null,1,null,null,null,null,null,null,"Hrs_Yr","=#REF!$F$21"]
[null,null,"Shareholder Loan Repaid",null,1,null,null,null,null,null,null,"List_CapExp","=#REF!$F$39:$F$40"]
[null,null,"DSRA/c: Release for Shortfall",null,1,null,null,null,null,null,null,"List_Currencies","=InputC!$F$66:$F$68"]
[null,null,"DSRA/c: Fully Funded",null,1,null,null,null,null,null,null,"List_CurrencyUnits","=InputC!$F$76:$F$78"]
[null,null,"MRA/c: Release for Shortfall",null,1,null,null,null,null,null,null,"List_Escalation","=InputC!$D$625:$D$628"]
[null,null,"MRA/c: Fully Funded",null,1,null,null,null,null,null,null,"List_OnOff","=#REF!$F$36:$F$37"]
[null,null,"Distributions Test: Lock-Up",null,1,null,null,null,null,null,null,"List_PeriodStart","=Timing!$L$6:$JC$6"]
[null,null,"Development Spend Breach",null,1,null,null,null,null,null,null,"List_YesNo","=#REF!$F$33:$F$34"]
[null,null,"Cash Balance < 0 (IFS)",null,1,null,null,null,null,null,null,"Log_Checks","=#REF!$H$8:$K$8"]
[null,null,"Cash Balance < 0 (AFS)",null,1,null,null,null,null,null,null,"Log_Copy","=#REF!$C$8:$K$8"]
[null,null,"Cash Balance < Cash Buffer (IFS)",null,1,null,null,null,null,null,null,"Log_Paste","=#REF!$C$17:$K$17"]
[null,null,"Cash Balance < Cash Buffer (AFS)",null,1,null,null,null,null,null,null,"Master_Integrity","='[Template EB.xlsm]Check'!$D$12"]
[null,null,null,null,null,null,null,null,null,null,null,"Master_Integrity_Check","='2. Audit Checks'!$F$24"]
[null,null,"Master Signal Check",null,null,{"$f":"SUM(F31:F50)","v":0},null,null,null,null,null,"Master_Macro_Check","='2. Audit Checks'!$F$65"]
[null,null,null,null,null,null,null,null,null,null,null,"Master_Macro_Delta","=#REF!$E$16"]
[null,null,null,null,null,null,null,null,null,null,null,"Master_Signal_Check","='2. Audit Checks'!$F$53"]
[null,null,null,null,null,null,null,null,null,null,null,"MIGA_Copy","=#REF!$E$34"]
[null,null,null,null,null,null,null,null,null,null,null,"MRAOps_Copy","=#REF!$F$64:$RQ$64"]
[null,null,null,null,null,null,null,null,null,null,null,"MRAOps_Delta","=#REF!$E$66"]
[null,null,null,null,null,null,null,null,null,null,null,"MRAOps_Paste","=#REF!$F$65:$RQ$65"]
[null,null,null,null,null,null,null,null,null,null,null,"MW_kW_Conv","=#REF!$F$23"]
[null,null,null,null,null,null,null,null,null,null,null,"Name_Model","=#REF!$F$8"]
[null,null,null,null,null,null,null,null,null,null,null,"Name_Workbook","=#REF!$F$7"]
[null,null,null,null,null,null,null,null,null,null,null,"Nature_of_Change","=#REF!$E$8"]
[null,null,null,null,null,null,null,null,null,null,null,"OCRA_Cash_Copy","=Debt!$L$600:$AQ$600"]
[null,null,null,null,null,null,null,null,null,null,null,"OCRA_Cash_Paste","=Debt!$L$601:$AQ$601"]
[null,null,null,null,null,null,null,null,null,null,null,"OCRAOps_Copy","=#REF!$F$68:$RQ$68"]
[null,null,null,null,null,null,null,null,null,null,null,"OCRAOps_Delta","=#REF!$E$70"]
[null,null,null,null,null,null,null,null,null,null,null,"OCRAOps_Paste","=#REF!$F$69:$RQ$69"]
[null,null,null,null,null,null,null,null,null,null,null,"Ops_End","=InputC!$F$27"]
[null,null,null,null,null,null,null,null,null,null,null,"Ops_Start","=InputC!$F$25"]
[null,null,null,null,null,null,null,null,null,null,null,"Optimum_DSCR","=#REF!$E$85"]
[null,null,null,null,null,null,null,null,null,null,null,"P_Value","=InputC!$F$62"]
[null,null,null,null,null,null,null,null,null,null,null,"P90_Log_Checks","=#REF!$H$17:$K$17"]
[null,null,null,null,null,null,null,null,null,null,null,"PreOps_End","=InputC!$F$23"]
[null,null,null,null,null,null,null,null,null,null,null,"PreOps_Start","=InputC!$F$21"]
[null,null,null,null,null,null,null,null,null,null,null,"PRG_Copy","=#REF!$E$35"]
[null,null,null,null,null,null,null,null,null,null,null,"PRG_Delta","=#REF!$G$35"]
[null,null,null,null,null,null,null,null,null,null,null,"PRG_Paste","=#REF!$F$35"]
[null,null,null,null,null,null,null,null,null,null,null,"PRG_Profile_Copy","=#REF!$F$54:$AO$54"]
[null,null,null,null,null,null,null,null,null,null,null,"PRG_Profile_Delta","=#REF!$E$56"]
[null,null,null,null,null,null,null,null,null,null,null,"PRG_Profile_Paste","=#REF!$F$55:$AO$55"]
[null,null,null,null,null,null,null,null,null,null,null,"Project_Exit_Analysis_CF","=OFFSET(Debt!$L$930,,,,COUNTIF(Debt!$L$6:$AQ$6,\"<=\"&Debt!$G$912))"]
[null,null,null,null,null,null,null,null,null,null,null,"Project_Exit_Analysis_Timeline","=OFFSET(Debt!$L$7,,,,COUNTIF(Debt!$L$6:$AQ$6,\"<=\"&Debt!$G$912))"]
[null,null,null,null,null,null,null,null,null,null,null,"Qtrs_Yr","=#REF!$F$19"]
[null,null,null,null,null,null,null,null,null,null,null,"Repayment_Delta","=#REF!$J$91"]
[null,null,null,null,null,null,null,null,null,null,null,"Sa_Yr","=#REF!$F$20"]
[null,null,null,null,null,null,null,null,null,null,null,"Scenario","=Sens!$H$9"]
[null,null,null,null,null,null,null,null,null,null,null,"Scenario_Copy","=Sens!$G$64:$O$64"]
[null,null,null,null,null,null,null,null,null,null,null,"Scenario_Count","=Sens!$F$65"]
[null,null,null,null,null,null,null,null,null,null,null,"Scenario_Paste","=Sens!$G$65:$O$65"]
[null,null,null,null,null,null,null,null,null,null,null,"Scenario_Switch","=Sens!$H$9"]
[null,null,null,null,null,null,null,null,null,null,null,"SD1_Principal_Copy","=Debt!$L$128:$AQ$128"]
[null,null,null,null,null,null,null,null,null,null,null,"SD1_Principal_Paste","=Debt!$L$130:$AQ$130"]
[null,null,null,null,null,null,null,null,null,null,null,"SD2_Principal_Copy","=Debt!$L$236:$AQ$236"]
[null,null,null,null,null,null,null,null,null,null,null,"SD2_Principal_Paste","=Debt!$L$238:$AQ$238"]
[null,null,null,null,null,null,null,null,null,null,null,"SD3_Principal_Copy","=Debt!$L$344:$AQ$344"]
[null,null,null,null,null,null,null,null,null,null,null,"SD3_Principal_Paste","=Debt!$L$346:$AQ$346"]
[null,null,null,null,null,null,null,null,null,null,null,"TargetEqIRR","=Sens!$H$121"]
[null,null,null,null,null,null,null,null,null,null,null,"Tariff","=InputC!$F$409"]
[null,null,null,null,null,null,null,null,null,null,null,"Tax_Hol_Dur","=InputC!$G$477"]
[null,null,null,null,null,null,null,null,null,null,null,"Tax_Hol_End","=InputC!$H$477"]
[null,null,null,null,null,null,null,null,null,null,null,"Tax_Hol_Start","=InputC!$F$477"]
[null,null,null,null,null,null,null,null,null,null,null,"Thousand","=#REF!$F$25"]
[null,null,null,null,null,null,null,null,null,null,null,"Unit","='[Template EB.xlsm]InputC'!$G$329"]
[null,null,null,null,null,null,null,null,null,null,null,"Vertical_Not_Select","=#REF!$F$47"]
[null,null,null,null,null,null,null,null,null,null,null,"Vertical_Select","=#REF!$F$46"]
[null,null,null,null,null,null,null,null,null,null,null,"Verysmallnumber","=#REF!$F$27"]
[null,null,null,null,null,null,null,null,null,null,null,"waterfall_graph_data1","=Sens!$F$118:$G$121"]